Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $263k initial cash invested.
-19.42%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$4,301
Rent
-$4,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,301 income − $8,550 expenses = $4,249 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,301
Total Expenses
$8,550
Mortgage P&I
147%
$6,304
Property Taxes
8%
$336
Home Insurance
10%
$438
HOA
8%
$354
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0