Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.27% first-year return on $263k initial cash invested.
-28.27%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,268
Rent
-$6,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $8,451 expenses = $6,183 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
$2,268
Total Expenses
$8,451
Mortgage P&I
280%
$6,341
Property Taxes
48%
$1,083
Home Insurance
19%
$438
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0