Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.21% first-year return on $263k initial cash invested.
-23.21%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,041
Rent
-$5,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $9,118 expenses = $5,077 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,041
Total Expenses
$9,118
Mortgage P&I
157%
$6,359
Property Taxes
31%
$1,271
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0