Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $250k initial cash invested.
-25.35%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,377
Rent
-$5,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,377
Total Expenses
$8,666
Mortgage P&I
175%
$5,898
Property Taxes
27%
$909
Home Insurance
29%
$980
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0