Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $281k initial cash invested.
-17.54%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$5,098
Rent
-$4,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,098
Total Expenses
$9,212
Mortgage P&I
130%
$6,633
Property Taxes
12%
$601
Home Insurance
9%
$472
HOA
4%
$180
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0