Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $252k initial cash invested.
-18.99%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$5,469
Rent
-$3,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $9,456 expenses = $3,987 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,469
Total Expenses
$9,456
Mortgage P&I
113%
$6,190
Property Taxes
22%
$1,180
Home Insurance
8%
$420
HOA
4%
$245
Property Management
10%
$547
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0