Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $263k initial cash invested.
-20.38%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,858
Rent
-$4,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $9,316 expenses = $4,458 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,858
Total Expenses
$9,316
Mortgage P&I
132%
$6,396
Property Taxes
25%
$1,219
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0