Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.94% first-year return on $252k initial cash invested.
-29.94%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,103
Rent
-$6,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $8,391 expenses = $6,288 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,103
Total Expenses
$8,391
Mortgage P&I
299%
$6,294
Property Taxes
54%
$1,131
Home Insurance
20%
$420
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0