Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $236k initial cash invested.
-18.7%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,956
Rent
-$3,682
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
6.2%
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
$3,956
Total Expenses
$7,638
Mortgage P&I
139%
$5,513
Property Taxes
18%
$702
Home Insurance
10%
$394
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0