Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.77% first-year return on $17,850 initial cash invested.
-4.77%
Cash On Cash
5.73%
Cap Rate
0.94
DSCR
$908
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$908 income − $979 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$908
Total Expenses
$979
Mortgage P&I
48%
$432
Property Taxes
31%
$282
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$91
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0