Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.69% first-year return on $263k initial cash invested.
-26.69%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,517
Rent
-$5,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $8,355 expenses = $5,838 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,517
Total Expenses
$8,355
Mortgage P&I
262%
$6,604
Property Taxes
26%
$658
Home Insurance
17%
$438
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0