Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $236k initial cash invested.
-19.22%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,105
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $6,888 expenses = $3,783 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%
$11,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,105
Total Expenses
$6,888
Mortgage P&I
179%
$5,572
Property Taxes
4%
$116
Home Insurance
13%
$394
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0