Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $252k initial cash invested.
-21.85%
Cash On Cash
2.16%
Cap Rate
0.33
DSCR
$3,932
Rent
-$4,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $8,521 expenses = $4,589 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,932
Total Expenses
$8,521
Mortgage P&I
167%
$6,555
Property Taxes
13%
$523
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0