Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $250k initial cash invested.
-12.31%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$5,653
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,653
Total Expenses
$8,217
Mortgage P&I
101%
$5,728
Property Taxes
11%
$599
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0