Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $384k initial cash invested.
-20.87%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$6,390
Rent
-$6,670
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
6.5%
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
$6,390
Total Expenses
$13,060
Mortgage P&I
145%
$9,248
Property Taxes
21%
$1,365
Home Insurance
10%
$665
HOA
2%
$120
Property Management
10%
$639
CapEx
5%
$320
Vacancy
6%
$383
Maintenance
5%
$320
Other
0%
$0