Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $52,650 initial cash invested.
-3.3%
Cash On Cash
5.64%
Cap Rate
0.89
DSCR
$1,262
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,262 income − $1,407 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,262
Total Expenses
$1,407
Mortgage P&I
69%
$871
Property Taxes
4%
$50
Home Insurance
5%
$58
HOA
0%
$0
Property Management
12%
$151
CapEx
4%
$50
Vacancy
3%
$38
Maintenance
4%
$50
Other
11%
$139