Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $252k initial cash invested.
-16.94%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$4,147
Rent
-$3,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,147 income − $7,705 expenses = $3,558 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
$4,147
Total Expenses
$7,705
Mortgage P&I
145%
$6,004
Property Taxes
5%
$203
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0