Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $252k initial cash invested.
-19.88%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,816
Rent
-$4,175
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
6.5%
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
$3,816
Total Expenses
$7,991
Mortgage P&I
158%
$6,040
Property Taxes
14%
$538
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0