Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $376k initial cash invested.
-19.28%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,414
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,414
Total Expenses
$11,451
Mortgage P&I
166%
$8,982
Property Taxes
7%
$403
Home Insurance
12%
$626
HOA
1%
$32
Property Management
10%
$541
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0