Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $379k initial cash invested.
-23.44%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,421
Rent
-$7,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$360k
Closing costs
1%
$18,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,421
Total Expenses
$11,816
Mortgage P&I
204%
$9,035
Property Taxes
23%
$1,006
Home Insurance
14%
$626
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0