Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $21,371 initial cash invested.
-6.4%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$675
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$675 income − $789 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,371
Downpayment
20%
$20,353
Closing costs
1%
$1,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$675
Total Expenses
$789
Mortgage P&I
77%
$522
Property Taxes
8%
$55
Home Insurance
5%
$36
HOA
0%
$0
Property Management
10%
$68
CapEx
5%
$34
Vacancy
6%
$40
Maintenance
5%
$34
Other
0%
$0