Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.57% first-year return on $263k initial cash invested.
-22.57%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$3,543
Rent
-$4,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $8,481 expenses = $4,938 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
$3,543
Total Expenses
$8,481
Mortgage P&I
184%
$6,522
Property Taxes
17%
$600
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0