Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.69% first-year return on $378k initial cash invested.
-23.69%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,518
Rent
-$7,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1801k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,518
Total Expenses
$12,984
Mortgage P&I
163%
$8,980
Property Taxes
29%
$1,580
Home Insurance
12%
$643
HOA
6%
$346
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0