Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.65% first-year return on $236k initial cash invested.
-25.65%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,941
Rent
-$5,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $7,991 expenses = $5,050 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
$2,941
Total Expenses
$7,991
Mortgage P&I
194%
$5,701
Property Taxes
38%
$1,132
Home Insurance
13%
$394
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0