Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $236k initial cash invested.
-16.91%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,820
Rent
-$3,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $7,149 expenses = $3,329 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,820
Total Expenses
$7,149
Mortgage P&I
146%
$5,589
Property Taxes
5%
$172
Home Insurance
10%
$395
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0