Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.09% first-year return on $397k initial cash invested.
-26.09%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,144
Rent
-$8,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$12,768
Mortgage P&I
233%
$9,676
Property Taxes
33%
$1,354
Home Insurance
16%
$661
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0