Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.58% first-year return on $378k initial cash invested.
-23.58%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$5,261
Rent
-$7,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,261
Total Expenses
$12,696
Mortgage P&I
170%
$8,939
Property Taxes
33%
$1,759
Home Insurance
12%
$630
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0