Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $399k initial cash invested.
-17.93%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$5,738
Rent
-$5,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,738
Total Expenses
$11,692
Mortgage P&I
163%
$9,377
Property Taxes
3%
$157
Home Insurance
12%
$664
HOA
0%
$2
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0