Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $252k initial cash invested.
-20.4%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,073
Rent
-$4,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $8,358 expenses = $4,285 out of pocket
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
$4,073
Total Expenses
$8,358
Mortgage P&I
149%
$6,054
Property Taxes
12%
$470
Home Insurance
10%
$420
HOA
9%
$355
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0