Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $23,814 initial cash invested.
-4.03%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$1,043
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,814
Downpayment
20%
$22,680
Closing costs
1%
$1,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,043
Total Expenses
$1,123
Mortgage P&I
54%
$564
Property Taxes
21%
$216
Home Insurance
4%
$38
HOA
3%
$34
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0