Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $236k initial cash invested.
-6.33%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$6,542
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $7,789 expenses = $1,247 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
$6,542
Total Expenses
$7,789
Mortgage P&I
85%
$5,540
Property Taxes
2%
$107
Home Insurance
6%
$394
HOA
1%
$47
Property Management
10%
$654
CapEx
5%
$327
Vacancy
6%
$393
Maintenance
5%
$327
Other
0%
$0