Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $26,313 initial cash invested.
-4.65%
Cash On Cash
5.96%
Cap Rate
0.94
DSCR
$1,179
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,179 income − $1,281 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,179
Total Expenses
$1,281
Mortgage P&I
56%
$665
Property Taxes
22%
$264
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0