Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $24,612 initial cash invested.
-11.26%
Cash On Cash
4.83%
Cap Rate
0.72
DSCR
$873
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$873 income − $1,104 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,612
Downpayment
20%
$23,440
Closing costs
1%
$1,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$873
Total Expenses
$1,104
Mortgage P&I
75%
$659
Property Taxes
20%
$174
Home Insurance
5%
$44
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0