Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.46% first-year return on $387k initial cash invested.
-27.46%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$3,228
Rent
-$8,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$368k
Closing costs
1%
$18,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$12,073
Mortgage P&I
291%
$9,392
Property Taxes
37%
$1,198
Home Insurance
20%
$644
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0