Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $252k initial cash invested.
-20.64%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,144
Rent
-$4,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $7,478 expenses = $4,334 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,144
Total Expenses
$7,478
Mortgage P&I
195%
$6,120
Property Taxes
4%
$121
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0