Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $26,250 initial cash invested.
-4.71%
Cash On Cash
5.83%
Cap Rate
0.92
DSCR
$1,015
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,015 income − $1,118 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,015
Total Expenses
$1,118
Mortgage P&I
65%
$659
Property Taxes
15%
$150
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0