Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $24,990 initial cash invested.
-11.96%
Cash On Cash
4.37%
Cap Rate
0.68
DSCR
$921
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$921 income − $1,170 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$921
Total Expenses
$1,170
Mortgage P&I
69%
$636
Property Taxes
24%
$221
Home Insurance
8%
$74
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0