Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $26,985 initial cash invested.
-5.74%
Cash On Cash
5.82%
Cap Rate
0.89
DSCR
$1,021
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,021 income − $1,150 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,021
Total Expenses
$1,150
Mortgage P&I
69%
$701
Property Taxes
14%
$139
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0