Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $20,181 initial cash invested.
-0.83%
Cash On Cash
6.71%
Cap Rate
1.05
DSCR
$826
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$826 income − $840 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$96,100
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,181
Downpayment
20%
$19,220
Closing costs
1%
$961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$826
Total Expenses
$840
Mortgage P&I
62%
$510
Property Taxes
7%
$56
Home Insurance
7%
$59
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$41
Vacancy
6%
$50
Maintenance
5%
$41
Other
0%
$0