Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $252k initial cash invested.
-19.62%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,133
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $8,254 expenses = $4,121 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
$4,133
Total Expenses
$8,254
Mortgage P&I
145%
$6,008
Property Taxes
18%
$751
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0