Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.62% first-year return on $23,247 initial cash invested.
-0.62%
Cash On Cash
7.11%
Cap Rate
1.09
DSCR
$1,290
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,290 income − $1,302 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,247
Downpayment
20%
$22,140
Closing costs
1%
$1,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,302
Mortgage P&I
47%
$604
Property Taxes
23%
$298
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0