Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $263k initial cash invested.
-15.63%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$5,306
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,306 income − $8,725 expenses = $3,419 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,306
Total Expenses
$8,725
Mortgage P&I
118%
$6,252
Property Taxes
12%
$656
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0