Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $263k initial cash invested.
-18.99%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,330
Rent
-$4,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $8,484 expenses = $4,154 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,330
Total Expenses
$8,484
Mortgage P&I
146%
$6,329
Property Taxes
13%
$550
Home Insurance
10%
$438
HOA
1%
$42
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0