Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $393k initial cash invested.
-20.83%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$5,586
Rent
-$6,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1873k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$375k
Closing costs
1%
$18,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,586
Total Expenses
$12,413
Mortgage P&I
171%
$9,547
Property Taxes
10%
$576
Home Insurance
15%
$838
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0