Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $47,127 initial cash invested.
-6.75%
Cash On Cash
4.51%
Cap Rate
0.71
DSCR
$1,382
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,382
Total Expenses
$1,647
Mortgage P&I
53%
$731
Property Taxes
27%
$368
Home Insurance
6%
$79
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$152