Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.06% first-year return on $250k initial cash invested.
-25.06%
Cash On Cash
1.64%
Cap Rate
0.24
DSCR
$4,386
Rent
-$5,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $9,604 expenses = $5,218 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$9,604
Mortgage P&I
151%
$6,621
Property Taxes
24%
$1,051
Home Insurance
9%
$416
HOA
9%
$376
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0