Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.96% first-year return on $250k initial cash invested.
-24.96%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,153
Rent
-$5,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $7,346 expenses = $5,193 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,153
Total Expenses
$7,346
Mortgage P&I
290%
$6,241
Property Taxes
6%
$129
Home Insurance
19%
$416
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0