Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $25,284 initial cash invested.
-5.51%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$1,122
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,284
Downpayment
20%
$24,080
Closing costs
1%
$1,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,122
Total Expenses
$1,238
Mortgage P&I
54%
$611
Property Taxes
27%
$301
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0