Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $263k initial cash invested.
-22.78%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,456
Rent
-$4,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $8,439 expenses = $4,983 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,456
Total Expenses
$8,439
Mortgage P&I
182%
$6,280
Property Taxes
24%
$822
Home Insurance
13%
$438
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0