Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $393k initial cash invested.
-22.28%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,222
Rent
-$7,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1874k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$375k
Closing costs
1%
$18,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,222
Total Expenses
$12,526
Mortgage P&I
180%
$9,406
Property Taxes
20%
$1,064
Home Insurance
13%
$699
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0