Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $250k initial cash invested.
-17.83%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$4,723
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,723 income − $8,434 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,723
Total Expenses
$8,434
Mortgage P&I
133%
$6,271
Property Taxes
9%
$448
Home Insurance
9%
$437
HOA
1%
$51
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0