Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $263k initial cash invested.
-23.45%
Cash On Cash
1.59%
Cap Rate
0.25
DSCR
$4,730
Rent
-$5,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $9,860 expenses = $5,130 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
$4,730
Total Expenses
$9,860
Mortgage P&I
138%
$6,546
Property Taxes
35%
$1,639
Home Insurance
9%
$438
HOA
0%
$8
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0