Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $25,074 initial cash invested.
-4.98%
Cash On Cash
5.9%
Cap Rate
0.91
DSCR
$989
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$989 income − $1,093 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,074
Downpayment
20%
$23,880
Closing costs
1%
$1,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$989
Total Expenses
$1,093
Mortgage P&I
65%
$642
Property Taxes
13%
$130
Home Insurance
7%
$65
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0