Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.15% first-year return on $263k initial cash invested.
-26.15%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$2,578
Rent
-$5,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $8,299 expenses = $5,721 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,578
Total Expenses
$8,299
Mortgage P&I
265%
$6,822
Property Taxes
13%
$343
Home Insurance
17%
$438
HOA
1%
$25
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0