Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $267k initial cash invested.
-21.4%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$4,951
Rent
-$4,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,951 income − $9,711 expenses = $4,760 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,951
Total Expenses
$9,711
Mortgage P&I
142%
$7,042
Property Taxes
21%
$1,015
Home Insurance
7%
$349
HOA
0%
$17
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0