Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $379k initial cash invested.
-18.64%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$6,061
Rent
-$5,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$361k
Closing costs
1%
$18,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,061
Total Expenses
$11,948
Mortgage P&I
151%
$9,139
Property Taxes
10%
$603
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0