Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $266k initial cash invested.
-16.45%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$5,176
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,176
Total Expenses
$8,824
Mortgage P&I
123%
$6,344
Property Taxes
13%
$678
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0