Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $396k initial cash invested.
-23.63%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,595
Rent
-$7,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1885k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$377k
Closing costs
1%
$18,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,595
Total Expenses
$11,390
Mortgage P&I
261%
$9,369
Property Taxes
12%
$425
Home Insurance
18%
$660
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0