Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.91% first-year return on $26,250 initial cash invested.
-0.91%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$1,510
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $1,530 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,530
Mortgage P&I
45%
$675
Property Taxes
28%
$417
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0