Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $250k initial cash invested.
-15.12%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$6,178
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,178 income − $9,326 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,178
Total Expenses
$9,326
Mortgage P&I
101%
$6,212
Property Taxes
18%
$1,091
Home Insurance
7%
$416
HOA
0%
$0
Property Management
10%
$618
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0