Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $250k initial cash invested.
-18.73%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,694
Rent
-$3,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $8,591 expenses = $3,897 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,694
Total Expenses
$8,591
Mortgage P&I
128%
$6,002
Property Taxes
20%
$922
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0