Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.78% first-year return on $252k initial cash invested.
-27.78%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,528
Rent
-$5,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $7,361 expenses = $5,833 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,528
Total Expenses
$7,361
Mortgage P&I
402%
$6,147
Property Taxes
26%
$397
Home Insurance
27%
$420
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0