Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.68% first-year return on $252k initial cash invested.
-25.68%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,885
Rent
-$5,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $7,277 expenses = $5,392 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,885
Total Expenses
$7,277
Mortgage P&I
319%
$6,012
Property Taxes
19%
$356
Home Insurance
22%
$420
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0