Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $386k initial cash invested.
-23.17%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$5,060
Rent
-$7,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$367k
Closing costs
1%
$18,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,060
Total Expenses
$12,508
Mortgage P&I
179%
$9,059
Property Taxes
29%
$1,470
Home Insurance
13%
$663
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0