Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $24,066 initial cash invested.
-1.25%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$953
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$953 income − $978 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,066
Downpayment
20%
$22,920
Closing costs
1%
$1,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$953
Total Expenses
$978
Mortgage P&I
66%
$625
Property Taxes
6%
$56
Home Insurance
5%
$49
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0