Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $236k initial cash invested.
-14.03%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$5,935
Rent
-$2,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,935 income − $8,691 expenses = $2,756 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,935
Total Expenses
$8,691
Mortgage P&I
96%
$5,685
Property Taxes
13%
$764
Home Insurance
7%
$418
HOA
5%
$280
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0