Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $263k initial cash invested.
-16.16%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,067
Rent
-$3,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $8,601 expenses = $3,534 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
$5,067
Total Expenses
$8,601
Mortgage P&I
124%
$6,287
Property Taxes
7%
$379
Home Insurance
9%
$438
HOA
4%
$180
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0