Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.38% first-year return on $25,578 initial cash invested.
-6.38%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$1,038
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,578
Downpayment
20%
$24,360
Closing costs
1%
$1,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,038
Total Expenses
$1,174
Mortgage P&I
58%
$604
Property Taxes
25%
$262
Home Insurance
4%
$38
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0