Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $21,819 initial cash invested.
-3.85%
Cash On Cash
6.41%
Cap Rate
0.97
DSCR
$1,035
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,035 income − $1,105 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,819
Downpayment
20%
$20,780
Closing costs
1%
$1,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,035
Total Expenses
$1,105
Mortgage P&I
55%
$573
Property Taxes
19%
$192
Home Insurance
7%
$70
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0