Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $26,670 initial cash invested.
-11.74%
Cash On Cash
4.28%
Cap Rate
0.68
DSCR
$857
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$857 income − $1,118 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$857
Total Expenses
$1,118
Mortgage P&I
78%
$671
Property Taxes
20%
$168
Home Insurance
7%
$56
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0