Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $250k initial cash invested.
-26.06%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$3,883
Rent
-$5,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $9,305 expenses = $5,422 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,883
Total Expenses
$9,305
Mortgage P&I
168%
$6,526
Property Taxes
30%
$1,159
Home Insurance
11%
$416
HOA
5%
$195
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0