Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.24% first-year return on $250k initial cash invested.
-25.24%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$3,406
Rent
-$5,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $8,656 expenses = $5,250 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$8,656
Mortgage P&I
196%
$6,673
Property Taxes
17%
$594
Home Insurance
13%
$432
HOA
2%
$72
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0