Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.34% first-year return on $236k initial cash invested.
-23.34%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,691
Rent
-$4,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $7,288 expenses = $4,597 out of pocket
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%
$11,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,691
Total Expenses
$7,288
Mortgage P&I
206%
$5,533
Property Taxes
11%
$304
Home Insurance
15%
$411
HOA
13%
$340
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0