Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.75% first-year return on $263k initial cash invested.
-32.75%
Cash On Cash
-0.86%
Cap Rate
-0.15
DSCR
$1,361
Rent
-$7,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,361 income − $8,526 expenses = $7,165 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,361
Total Expenses
$8,526
Mortgage P&I
455%
$6,198
Property Taxes
113%
$1,536
Home Insurance
32%
$438
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0