Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $250k initial cash invested.
-21.91%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,891
Rent
-$4,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,891
Total Expenses
$8,451
Mortgage P&I
153%
$5,955
Property Taxes
26%
$1,019
Home Insurance
11%
$425
HOA
1%
$40
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$233
Maintenance
5%
$195
Other
0%
$0