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
1.8%
Cap Rate
0.3
DSCR
$6,665
Rent
-$6,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$372k
Closing costs
1%
$18,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,665
Total Expenses
$13,361
Mortgage P&I
137%
$9,149
Property Taxes
17%
$1,107
Home Insurance
11%
$752
HOA
9%
$621
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$400
Maintenance
5%
$333
Other
0%
$0