Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.1% first-year return on $382k initial cash invested.
-22.1%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$7,815
Rent
-$7,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1818k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$364k
Closing costs
1%
$18,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,815
Total Expenses
$14,846
Mortgage P&I
119%
$9,313
Property Taxes
36%
$2,852
Home Insurance
8%
$648
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0