Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $26,943 initial cash invested.
-1.74%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$1,118
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $1,157 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,943
Downpayment
20%
$25,660
Closing costs
1%
$1,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,118
Total Expenses
$1,157
Mortgage P&I
61%
$677
Property Taxes
14%
$152
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0