Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $263k initial cash invested.
-7.47%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$7,710
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,710 income − $9,344 expenses = $1,634 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
$7,710
Total Expenses
$9,344
Mortgage P&I
82%
$6,313
Property Taxes
8%
$587
Home Insurance
6%
$438
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0