Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $53,490 initial cash invested.
-2.67%
Cash On Cash
5.94%
Cap Rate
0.94
DSCR
$1,581
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,581
Total Expenses
$1,700
Mortgage P&I
56%
$893
Property Taxes
13%
$211
Home Insurance
4%
$59
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174