Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $267k initial cash invested.
-18.09%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,907
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,907 income − $8,934 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,907
Total Expenses
$8,934
Mortgage P&I
127%
$6,249
Property Taxes
17%
$850
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0