Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $384k initial cash invested.
-23.05%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,976
Rent
-$7,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$365k
Closing costs
1%
$18,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,976
Total Expenses
$12,345
Mortgage P&I
181%
$8,999
Property Taxes
22%
$1,111
Home Insurance
15%
$770
HOA
3%
$170
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0