Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.14% first-year return on $381k initial cash invested.
-26.14%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,328
Rent
-$8,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$363k
Closing costs
1%
$18,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,328
Total Expenses
$12,629
Mortgage P&I
207%
$8,975
Property Taxes
43%
$1,881
Home Insurance
15%
$648
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0