Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $53,385 initial cash invested.
-0.99%
Cash On Cash
6.52%
Cap Rate
1.03
DSCR
$1,706
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $1,750 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,385
Downpayment
20%
$33,700
Closing costs
1%
$1,685
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$1,750
Mortgage P&I
52%
$891
Property Taxes
13%
$220
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188