Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $390k initial cash invested.
-20.38%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,544
Rent
-$6,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$372k
Closing costs
1%
$18,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,544
Total Expenses
$12,175
Mortgage P&I
166%
$9,203
Property Taxes
16%
$880
Home Insurance
12%
$651
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0