Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $263k initial cash invested.
-14.04%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$5,536
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $8,607 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,536
Total Expenses
$8,607
Mortgage P&I
113%
$6,234
Property Taxes
9%
$495
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0