Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.58% first-year return on $252k initial cash invested.
-24.58%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,782
Rent
-$5,161
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
6.3%
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
$3,782
Total Expenses
$8,943
Mortgage P&I
157%
$5,932
Property Taxes
43%
$1,608
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0