Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $281k initial cash invested.
-17.22%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$6,141
Rent
-$4,039
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%
$13,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,141
Total Expenses
$10,180
Mortgage P&I
108%
$6,627
Property Taxes
18%
$1,100
Home Insurance
8%
$488
HOA
6%
$369
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0