Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $25,935 initial cash invested.
-0.56%
Cash On Cash
6.6%
Cap Rate
1.08
DSCR
$1,279
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,935
Downpayment
20%
$24,700
Closing costs
1%
$1,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,279
Total Expenses
$1,291
Mortgage P&I
49%
$627
Property Taxes
22%
$279
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0