Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $236k initial cash invested.
-25.11%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,894
Rent
-$4,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $8,837 expenses = $4,943 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,894
Total Expenses
$8,837
Mortgage P&I
146%
$5,696
Property Taxes
39%
$1,516
Home Insurance
10%
$394
HOA
6%
$218
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0