Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.32% first-year return on $236k initial cash invested.
-23.32%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,811
Rent
-$4,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $7,402 expenses = $4,591 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
$2,811
Total Expenses
$7,402
Mortgage P&I
203%
$5,712
Property Taxes
20%
$562
Home Insurance
14%
$394
HOA
0%
$2
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0