Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.35% first-year return on $386k initial cash invested.
-26.35%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,604
Rent
-$8,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$368k
Closing costs
1%
$18,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,604
Total Expenses
$13,088
Mortgage P&I
197%
$9,056
Property Taxes
46%
$2,110
Home Insurance
16%
$726
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0