Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $252k initial cash invested.
-18.18%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$5,572
Rent
-$3,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,572 income − $9,389 expenses = $3,817 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,572
Total Expenses
$9,389
Mortgage P&I
114%
$6,340
Property Taxes
21%
$1,180
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$279
Vacancy
6%
$334
Maintenance
5%
$279
Other
0%
$0