Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.29% first-year return on $252k initial cash invested.
-26.29%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,356
Rent
-$5,521
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
$2,356
Total Expenses
$7,877
Mortgage P&I
253%
$5,950
Property Taxes
38%
$894
Home Insurance
18%
$420
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0