Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $23,625 initial cash invested.
-1.83%
Cash On Cash
6.22%
Cap Rate
1.01
DSCR
$796
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$796 income − $832 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$796
Total Expenses
$832
Mortgage P&I
73%
$579
Property Taxes
1%
$6
Home Insurance
5%
$39
HOA
0%
$0
Property Management
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0