Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $252k initial cash invested.
-19.66%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,689
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $8,818 expenses = $4,129 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
$4,689
Total Expenses
$8,818
Mortgage P&I
130%
$6,093
Property Taxes
23%
$1,087
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0