Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $250k initial cash invested.
-24.13%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,620
Rent
-$5,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $7,645 expenses = $5,025 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$7,645
Mortgage P&I
233%
$6,092
Property Taxes
17%
$435
Home Insurance
16%
$416
HOA
1%
$21
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0