Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.47% first-year return on $263k initial cash invested.
-35.47%
Cash On Cash
-0.71%
Cap Rate
-0.11
DSCR
$2,949
Rent
-$7,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $10,709 expenses = $7,760 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
$2,949
Total Expenses
$10,709
Mortgage P&I
233%
$6,873
Property Taxes
89%
$2,632
Home Insurance
15%
$438
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0