Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $394k initial cash invested.
-22.85%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$4,984
Rent
-$7,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$376k
Closing costs
1%
$18,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,984
Total Expenses
$12,494
Mortgage P&I
184%
$9,177
Property Taxes
25%
$1,228
Home Insurance
14%
$688
HOA
2%
$106
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0