Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $236k initial cash invested.
-21.79%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,732
Rent
-$4,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,732
Total Expenses
$8,021
Mortgage P&I
151%
$5,627
Property Taxes
15%
$575
Home Insurance
11%
$394
HOA
12%
$454
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0