Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.97% first-year return on $389k initial cash invested.
-25.97%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,270
Rent
-$8,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$10,679
Mortgage P&I
401%
$9,113
Property Taxes
14%
$327
Home Insurance
29%
$648
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0