Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $250k initial cash invested.
-13.88%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,455
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,455 income − $8,345 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,455
Total Expenses
$8,345
Mortgage P&I
107%
$5,859
Property Taxes
13%
$685
Home Insurance
7%
$382
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0