Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $379k initial cash invested.
-22.92%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$4,292
Rent
-$7,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1804k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$361k
Closing costs
1%
$18,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,292
Total Expenses
$11,529
Mortgage P&I
209%
$8,957
Property Taxes
16%
$692
Home Insurance
15%
$663
HOA
2%
$100
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0