Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $263k initial cash invested.
-20.65%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$5,092
Rent
-$4,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,092 income − $9,610 expenses = $4,518 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,092
Total Expenses
$9,610
Mortgage P&I
130%
$6,618
Property Taxes
24%
$1,229
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0