Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $26,565 initial cash invested.
-5.42%
Cash On Cash
5.97%
Cap Rate
0.9
DSCR
$1,002
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,002 income − $1,122 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,565
Downpayment
20%
$25,300
Closing costs
1%
$1,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,002
Total Expenses
$1,122
Mortgage P&I
70%
$699
Property Taxes
11%
$109
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0