Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.93% first-year return on $281k initial cash invested.
-25.93%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,402
Rent
-$6,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $8,482 expenses = $6,080 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$8,482
Mortgage P&I
283%
$6,790
Property Taxes
24%
$578
Home Insurance
20%
$490
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0