Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $55,821 initial cash invested.
-0.77%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$1,574
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,574
Total Expenses
$1,610
Mortgage P&I
59%
$926
Property Taxes
5%
$84
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173