Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $263k initial cash invested.
-23.1%
Cash On Cash
2.05%
Cap Rate
0.3
DSCR
$3,798
Rent
-$5,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $8,852 expenses = $5,054 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,798
Total Expenses
$8,852
Mortgage P&I
184%
$6,998
Property Taxes
11%
$428
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0