Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $21,147 initial cash invested.
-2.38%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$1,005
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,005 income − $1,047 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,147
Downpayment
20%
$20,140
Closing costs
1%
$1,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,005
Total Expenses
$1,047
Mortgage P&I
51%
$511
Property Taxes
23%
$232
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0