Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $252k initial cash invested.
-23.54%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,780
Rent
-$4,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $8,723 expenses = $4,943 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
$3,780
Total Expenses
$8,723
Mortgage P&I
162%
$6,140
Property Taxes
31%
$1,180
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0