Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.32% first-year return on $236k initial cash invested.
-22.32%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,660
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $8,055 expenses = $4,395 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,660
Total Expenses
$8,055
Mortgage P&I
159%
$5,824
Property Taxes
22%
$791
Home Insurance
11%
$385
HOA
3%
$103
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0