Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $390k initial cash invested.
-20.59%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,566
Rent
-$6,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$371k
Closing costs
1%
$18,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,566
Total Expenses
$12,258
Mortgage P&I
165%
$9,183
Property Taxes
17%
$965
Home Insurance
12%
$663
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0