Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $54,855 initial cash invested.
-1.36%
Cash On Cash
6.5%
Cap Rate
1.02
DSCR
$1,952
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $2,014 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$2,014
Mortgage P&I
48%
$934
Property Taxes
18%
$350
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215