Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $383k initial cash invested.
-21.28%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$4,662
Rent
-$6,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,662
Total Expenses
$11,457
Mortgage P&I
196%
$9,116
Property Taxes
11%
$490
Home Insurance
14%
$639
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0