Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $250k initial cash invested.
-18.49%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,542
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $8,395 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,542
Total Expenses
$8,395
Mortgage P&I
132%
$6,010
Property Taxes
17%
$788
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0