Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $26,838 initial cash invested.
-1.74%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$1,160
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $1,199 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,838
Downpayment
20%
$25,560
Closing costs
1%
$1,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$1,199
Mortgage P&I
59%
$682
Property Taxes
15%
$169
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0