Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.12% first-year return on $388k initial cash invested.
-23.12%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$5,001
Rent
-$7,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$369k
Closing costs
1%
$18,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,001
Total Expenses
$12,476
Mortgage P&I
187%
$9,329
Property Taxes
24%
$1,184
Home Insurance
13%
$663
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0