Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $390k initial cash invested.
-19.78%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$6,445
Rent
-$6,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1856k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$371k
Closing costs
1%
$18,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,445
Total Expenses
$12,870
Mortgage P&I
141%
$9,093
Property Taxes
22%
$1,441
Home Insurance
10%
$661
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$387
Maintenance
5%
$322
Other
0%
$0