Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $252k initial cash invested.
-20.35%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,355
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,355 income − $8,628 expenses = $4,273 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,355
Total Expenses
$8,628
Mortgage P&I
138%
$6,025
Property Taxes
24%
$1,050
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0