Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $270k initial cash invested.
-20.31%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$4,951
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,951
Total Expenses
$9,526
Mortgage P&I
128%
$6,328
Property Taxes
29%
$1,421
Home Insurance
10%
$489
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0