Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $280k initial cash invested.
-18.03%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$4,271
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$267k
Closing costs
1%
$13,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,271
Total Expenses
$8,480
Mortgage P&I
151%
$6,454
Property Taxes
11%
$451
Home Insurance
11%
$464
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0