Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $252k initial cash invested.
-15.9%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$5,163
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,163 income − $8,502 expenses = $3,339 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,163
Total Expenses
$8,502
Mortgage P&I
115%
$5,936
Property Taxes
15%
$800
Home Insurance
8%
$424
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0