Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $252k initial cash invested.
-25.43%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,128
Rent
-$5,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $7,469 expenses = $5,341 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,128
Total Expenses
$7,469
Mortgage P&I
287%
$6,102
Property Taxes
19%
$394
Home Insurance
20%
$420
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0