Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.56% first-year return on $250k initial cash invested.
-11.56%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$7,672
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,672
Total Expenses
$10,081
Mortgage P&I
76%
$5,826
Property Taxes
24%
$1,842
Home Insurance
5%
$418
HOA
0%
$0
Property Management
10%
$767
CapEx
5%
$384
Vacancy
6%
$460
Maintenance
5%
$384
Other
0%
$0