Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.1% first-year return on $250k initial cash invested.
-25.1%
Cash On Cash
1.63%
Cap Rate
0.24
DSCR
$4,409
Rent
-$5,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,409 income − $9,648 expenses = $5,239 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$239k
Closing costs
1%
$11,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,409
Total Expenses
$9,648
Mortgage P&I
151%
$6,638
Property Taxes
24%
$1,060
Home Insurance
10%
$420
HOA
9%
$384
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0