This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $26,292 initial cash invested.
-0.14%
Cash On Cash
6.98%
Cap Rate
1.08
DSCR
$1,154
Rent
-$3
Cashflow
Cash Flow
$1,154 income − $1,157 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,292
Downpayment
20%
$25,040
Closing costs
1%
$1,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,154
Total Expenses
$1,157
Mortgage P&I
58%
$673
Property Taxes
12%
$133
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0