Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $54,036 initial cash invested.
-4%
Cash On Cash
5.6%
Cap Rate
0.87
DSCR
$1,580
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,760 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$1,760
Mortgage P&I
58%
$918
Property Taxes
15%
$242
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174