Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $250k initial cash invested.
-17.97%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$4,563
Rent
-$3,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,563
Total Expenses
$8,300
Mortgage P&I
134%
$6,119
Property Taxes
12%
$566
Home Insurance
9%
$429
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0