Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $263k initial cash invested.
-21.81%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,107
Rent
-$4,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $7,878 expenses = $4,771 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,107
Total Expenses
$7,878
Mortgage P&I
206%
$6,395
Property Taxes
8%
$238
Home Insurance
14%
$438
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0