Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.78% first-year return on $263k initial cash invested.
-27.78%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,906
Rent
-$6,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $7,982 expenses = $6,076 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
$1,906
Total Expenses
$7,982
Mortgage P&I
329%
$6,262
Property Taxes
41%
$787
Home Insurance
23%
$438
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0