Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $24,150 initial cash invested.
-1.89%
Cash On Cash
6.19%
Cap Rate
1.01
DSCR
$825
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$825 income − $863 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$825
Total Expenses
$863
Mortgage P&I
72%
$590
Property Taxes
2%
$19
Home Insurance
5%
$40
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$50
Maintenance
5%
$41
Other
0%
$0