Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $394k initial cash invested.
-18.06%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,992
Rent
-$5,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,992
Total Expenses
$11,922
Mortgage P&I
157%
$9,414
Property Taxes
5%
$284
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$599
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0