Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $24,024 initial cash invested.
-1.35%
Cash On Cash
6.41%
Cap Rate
1.04
DSCR
$983
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$983 income − $1,010 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,024
Downpayment
20%
$22,880
Closing costs
1%
$1,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$983
Total Expenses
$1,010
Mortgage P&I
60%
$589
Property Taxes
13%
$128
Home Insurance
4%
$38
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0