Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.94% first-year return on $250k initial cash invested.
-28.94%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$3,358
Rent
-$6,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $9,375 expenses = $6,017 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,358
Total Expenses
$9,375
Mortgage P&I
187%
$6,288
Property Taxes
47%
$1,586
Home Insurance
19%
$628
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0