Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $26,880 initial cash invested.
-7.77%
Cash On Cash
5.64%
Cap Rate
0.83
DSCR
$1,061
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,061 income − $1,235 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,061
Total Expenses
$1,235
Mortgage P&I
68%
$723
Property Taxes
18%
$191
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0