Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $252k initial cash invested.
-19.34%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,696
Rent
-$4,061
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
6.4%
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
$3,696
Total Expenses
$7,757
Mortgage P&I
162%
$5,989
Property Taxes
10%
$386
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0