Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $252k initial cash invested.
-12.6%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,342
Rent
-$2,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $7,989 expenses = $2,647 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
$5,342
Total Expenses
$7,989
Mortgage P&I
112%
$5,995
Property Taxes
3%
$185
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0