Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.4% first-year return on $26,523 initial cash invested.
-1.4%
Cash On Cash
7.2%
Cap Rate
1.04
DSCR
$1,239
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $1,270 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,523
Downpayment
20%
$25,260
Closing costs
1%
$1,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,239
Total Expenses
$1,270
Mortgage P&I
59%
$727
Property Taxes
15%
$181
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0