Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $18,165 initial cash invested.
-12.75%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$657
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$657 income − $850 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$86,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,165
Downpayment
20%
$17,300
Closing costs
1%
$865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$657
Total Expenses
$850
Mortgage P&I
66%
$436
Property Taxes
18%
$121
Home Insurance
19%
$122
HOA
0%
$0
Property Management
10%
$66
CapEx
5%
$33
Vacancy
6%
$39
Maintenance
5%
$33
Other
0%
$0