Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $263k initial cash invested.
-16.4%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$5,055
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $8,643 expenses = $3,588 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
$5,055
Total Expenses
$8,643
Mortgage P&I
126%
$6,347
Property Taxes
6%
$294
Home Insurance
9%
$438
HOA
5%
$249
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0