Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $263k initial cash invested.
-21.91%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$3,318
Rent
-$4,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $8,111 expenses = $4,793 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
$3,318
Total Expenses
$8,111
Mortgage P&I
195%
$6,469
Property Taxes
8%
$258
Home Insurance
13%
$438
HOA
3%
$83
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0