Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $397k initial cash invested.
-24.12%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,968
Rent
-$7,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,968
Total Expenses
$12,941
Mortgage P&I
188%
$9,333
Property Taxes
36%
$1,794
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0