Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.63% first-year return on $252k initial cash invested.
-29.63%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,639
Rent
-$6,222
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$7,861
Mortgage P&I
354%
$5,805
Property Taxes
74%
$1,210
Home Insurance
26%
$420
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0