Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $390k initial cash invested.
-18.04%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$7,812
Rent
-$5,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$371k
Closing costs
1%
$18,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,812
Total Expenses
$13,667
Mortgage P&I
117%
$9,155
Property Taxes
23%
$1,816
Home Insurance
9%
$664
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0