Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.1% first-year return on $236k initial cash invested.
-22.1%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,865
Rent
-$4,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,865 income − $8,216 expenses = $4,351 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,865
Total Expenses
$8,216
Mortgage P&I
153%
$5,921
Property Taxes
22%
$847
Home Insurance
10%
$394
HOA
1%
$50
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0