Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $250k initial cash invested.
-21.31%
Cash On Cash
2.4%
Cap Rate
0.36
DSCR
$4,998
Rent
-$4,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $9,429 expenses = $4,431 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,998
Total Expenses
$9,429
Mortgage P&I
131%
$6,553
Property Taxes
23%
$1,149
Home Insurance
9%
$427
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0