Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.64% first-year return on $263k initial cash invested.
-26.64%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$3,713
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $9,540 expenses = $5,827 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,713
Total Expenses
$9,540
Mortgage P&I
189%
$7,012
Property Taxes
29%
$1,094
Home Insurance
12%
$438
HOA
1%
$30
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0