Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $252k initial cash invested.
-19.65%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$3,972
Rent
-$4,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,972
Total Expenses
$8,098
Mortgage P&I
145%
$5,764
Property Taxes
22%
$881
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0