Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $263k initial cash invested.
-18.83%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,330
Rent
-$4,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $9,450 expenses = $4,120 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,330
Total Expenses
$9,450
Mortgage P&I
118%
$6,307
Property Taxes
24%
$1,295
Home Insurance
8%
$438
HOA
0%
$25
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0