Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.27% first-year return on $26,229 initial cash invested.
-0.27%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$1,112
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,112 income − $1,118 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,112
Total Expenses
$1,118
Mortgage P&I
57%
$634
Property Taxes
13%
$150
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0