Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $384k initial cash invested.
-16.1%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$7,731
Rent
-$5,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$365k
Closing costs
1%
$18,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,731
Total Expenses
$12,876
Mortgage P&I
117%
$9,033
Property Taxes
15%
$1,170
Home Insurance
9%
$662
HOA
0%
$0
Property Management
10%
$773
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0