Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.75% first-year return on $263k initial cash invested.
-29.75%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$3,512
Rent
-$6,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $10,020 expenses = $6,508 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,512
Total Expenses
$10,020
Mortgage P&I
194%
$6,821
Property Taxes
49%
$1,730
Home Insurance
12%
$438
HOA
3%
$117
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0