Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $252k initial cash invested.
-22.11%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$4,382
Rent
-$4,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $9,031 expenses = $4,649 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,382
Total Expenses
$9,031
Mortgage P&I
144%
$6,308
Property Taxes
27%
$1,168
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0