Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $252k initial cash invested.
-20.96%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,386
Rent
-$4,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $7,788 expenses = $4,402 out of pocket
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
$3,386
Total Expenses
$7,788
Mortgage P&I
177%
$6,008
Property Taxes
14%
$480
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0