Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $26,229 initial cash invested.
-2.47%
Cash On Cash
6.24%
Cap Rate
0.99
DSCR
$956
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$956 income − $1,010 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$956
Total Expenses
$1,010
Mortgage P&I
69%
$656
Property Taxes
6%
$61
Home Insurance
5%
$44
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0