Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.29% first-year return on $252k initial cash invested.
-23.29%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,936
Rent
-$4,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $7,827 expenses = $4,891 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
$2,936
Total Expenses
$7,827
Mortgage P&I
206%
$6,046
Property Taxes
20%
$597
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0