Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $398k initial cash invested.
-21.85%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,359
Rent
-$7,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,359
Total Expenses
$12,614
Mortgage P&I
176%
$9,435
Property Taxes
14%
$758
Home Insurance
14%
$731
HOA
6%
$296
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0