Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.76% first-year return on $267k initial cash invested.
-22.76%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,056
Rent
-$5,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,056
Total Expenses
$9,127
Mortgage P&I
155%
$6,296
Property Taxes
33%
$1,321
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0