Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $378k initial cash invested.
-18.39%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,367
Rent
-$5,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,367
Total Expenses
$11,156
Mortgage P&I
165%
$8,878
Property Taxes
4%
$203
Home Insurance
12%
$630
HOA
1%
$50
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0