Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $378k initial cash invested.
-22.74%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$5,374
Rent
-$7,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,374
Total Expenses
$12,536
Mortgage P&I
169%
$9,107
Property Taxes
18%
$987
Home Insurance
12%
$630
HOA
8%
$415
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0