Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.48% first-year return on $25,994 initial cash invested.
-1.48%
Cash On Cash
7.16%
Cap Rate
1.04
DSCR
$1,264
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $1,296 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,994
Downpayment
20%
$24,756
Closing costs
1%
$1,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,264
Total Expenses
$1,296
Mortgage P&I
56%
$708
Property Taxes
16%
$200
Home Insurance
3%
$43
HOA
1%
$17
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0