Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29% first-year return on $263k initial cash invested.
-29%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,238
Rent
-$6,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $8,581 expenses = $6,343 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,238
Total Expenses
$8,581
Mortgage P&I
287%
$6,420
Property Taxes
51%
$1,141
Home Insurance
20%
$438
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0