Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $387k initial cash invested.
-17.32%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,487
Rent
-$5,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$369k
Closing costs
1%
$18,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,487
Total Expenses
$12,080
Mortgage P&I
142%
$9,208
Property Taxes
6%
$411
Home Insurance
10%
$675
HOA
2%
$100
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0