This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $26,229 initial cash invested.
-0.14%
Cash On Cash
7.15%
Cap Rate
1.07
DSCR
$1,071
Rent
-$3
Cashflow
Cash Flow
$1,071 income − $1,074 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,071
Total Expenses
$1,074
Mortgage P&I
65%
$693
Property Taxes
5%
$58
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0