Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $26,334 initial cash invested.
-4.83%
Cash On Cash
5.65%
Cap Rate
0.91
DSCR
$905
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,334
Downpayment
20%
$25,080
Closing costs
1%
$1,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$905
Total Expenses
$1,011
Mortgage P&I
72%
$651
Property Taxes
9%
$84
Home Insurance
5%
$42
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0