Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.9% first-year return on $252k initial cash invested.
-23.9%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,071
Rent
-$5,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $7,091 expenses = $5,020 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
$2,071
Total Expenses
$7,091
Mortgage P&I
292%
$6,048
Property Taxes
4%
$84
Home Insurance
20%
$420
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0