Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $23,100 initial cash invested.
-0.31%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$890
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$890 income − $896 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$896
Mortgage P&I
62%
$552
Property Taxes
9%
$76
Home Insurance
4%
$38
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0