Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.85% first-year return on $26,460 initial cash invested.
-6.85%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$1,150
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,150 income − $1,301 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,460
Downpayment
20%
$25,200
Closing costs
1%
$1,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,301
Mortgage P&I
57%
$653
Property Taxes
7%
$77
Home Insurance
8%
$96
HOA
15%
$175
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0