Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $21,798 initial cash invested.
-2.37%
Cash On Cash
6.59%
Cap Rate
1.01
DSCR
$935
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$935 income − $978 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,798
Downpayment
20%
$20,760
Closing costs
1%
$1,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$935
Total Expenses
$978
Mortgage P&I
61%
$566
Property Taxes
12%
$112
Home Insurance
6%
$56
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0