Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $250k initial cash invested.
-14.95%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$4,620
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $7,731 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$7,731
Mortgage P&I
129%
$5,964
Property Taxes
3%
$150
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0