Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.63% first-year return on $252k initial cash invested.
-26.63%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,503
Rent
-$5,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,503
Total Expenses
$8,095
Mortgage P&I
249%
$6,227
Property Taxes
24%
$595
Home Insurance
17%
$420
HOA
8%
$203
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0