Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.71% first-year return on $263k initial cash invested.
-29.71%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$2,371
Rent
-$6,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $8,871 expenses = $6,500 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
$2,371
Total Expenses
$8,871
Mortgage P&I
296%
$7,021
Property Taxes
34%
$795
Home Insurance
18%
$438
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0