Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $267k initial cash invested.
-20.64%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$4,159
Rent
-$4,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $8,751 expenses = $4,592 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$8,751
Mortgage P&I
150%
$6,257
Property Taxes
22%
$926
Home Insurance
11%
$454
HOA
1%
$32
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0