Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $252k initial cash invested.
-22.69%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,036
Rent
-$4,764
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
6.4%
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
$3,036
Total Expenses
$7,800
Mortgage P&I
198%
$6,002
Property Taxes
19%
$588
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0