Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $394k initial cash invested.
-17.81%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$5,838
Rent
-$5,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,838
Total Expenses
$11,681
Mortgage P&I
160%
$9,348
Property Taxes
3%
$159
Home Insurance
11%
$656
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0