Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $236k initial cash invested.
-10.96%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$6,250
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $8,406 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,250
Total Expenses
$8,406
Mortgage P&I
92%
$5,750
Property Taxes
10%
$614
Home Insurance
7%
$418
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0