Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $267k initial cash invested.
-19.44%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,064
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $8,385 expenses = $4,321 out of pocket
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,064
Total Expenses
$8,385
Mortgage P&I
155%
$6,315
Property Taxes
14%
$566
Home Insurance
11%
$448
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0