Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $250k initial cash invested.
-20.79%
Cash On Cash
1.66%
Cap Rate
0.29
DSCR
$4,189
Rent
-$4,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,189 income − $8,525 expenses = $4,336 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,189
Total Expenses
$8,525
Mortgage P&I
138%
$5,780
Property Taxes
25%
$1,028
Home Insurance
10%
$420
HOA
5%
$209
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0