Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.46% first-year return on $263k initial cash invested.
-27.46%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$1,728
Rent
-$6,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $7,734 expenses = $6,006 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,728
Total Expenses
$7,734
Mortgage P&I
374%
$6,455
Property Taxes
23%
$392
Home Insurance
25%
$438
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0