Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.62% first-year return on $382k initial cash invested.
-24.62%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,022
Rent
-$7,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1818k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,022
Total Expenses
$11,855
Mortgage P&I
224%
$9,007
Property Taxes
28%
$1,138
Home Insurance
17%
$665
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0