Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $250k initial cash invested.
-12.63%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$7,007
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,007 income − $9,643 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$239k
Closing costs
1%
$11,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,007
Total Expenses
$9,643
Mortgage P&I
86%
$6,055
Property Taxes
18%
$1,295
Home Insurance
7%
$472
HOA
0%
$0
Property Management
10%
$701
CapEx
5%
$350
Vacancy
6%
$420
Maintenance
5%
$350
Other
0%
$0