Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.02% first-year return on $263k initial cash invested.
-26.02%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,704
Rent
-$5,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $7,395 expenses = $5,691 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$7,395
Mortgage P&I
382%
$6,511
Property Taxes
0%
$4
Home Insurance
26%
$438
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0