Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.89% first-year return on $263k initial cash invested.
-23.89%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$3,201
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $8,426 expenses = $5,225 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,201
Total Expenses
$8,426
Mortgage P&I
216%
$6,919
Property Taxes
7%
$237
Home Insurance
14%
$438
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0