Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $52,629 initial cash invested.
-3.47%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$1,732
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,732
Total Expenses
$1,884
Mortgage P&I
50%
$872
Property Taxes
21%
$365
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191