Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.47% first-year return on $263k initial cash invested.
-31.47%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,315
Rent
-$6,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $10,200 expenses = $6,885 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,315
Total Expenses
$10,200
Mortgage P&I
207%
$6,866
Property Taxes
49%
$1,613
Home Insurance
13%
$438
HOA
13%
$420
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0