Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $252k initial cash invested.
-21.4%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$4,679
Rent
-$4,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,679 income − $9,172 expenses = $4,493 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,679
Total Expenses
$9,172
Mortgage P&I
138%
$6,475
Property Taxes
23%
$1,060
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0