Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.58% first-year return on $385k initial cash invested.
-26.58%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$5,700
Rent
-$8,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$366k
Closing costs
1%
$18,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,700
Total Expenses
$14,223
Mortgage P&I
161%
$9,156
Property Taxes
51%
$2,922
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0