Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $36,165 initial cash invested.
-0.9%
Cash On Cash
6.22%
Cap Rate
1.03
DSCR
$986
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$986 income − $1,013 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$86,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,165
Downpayment
20%
$17,300
Closing costs
1%
$865
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$986
Total Expenses
$1,013
Mortgage P&I
44%
$436
Property Taxes
12%
$121
Home Insurance
12%
$122
HOA
0%
$0
Property Management
12%
$118
CapEx
4%
$39
Vacancy
3%
$30
Maintenance
4%
$39
Other
11%
$108