Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $391k initial cash invested.
-22.35%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$4,399
Rent
-$7,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$372k
Closing costs
1%
$18,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,399
Total Expenses
$11,674
Mortgage P&I
210%
$9,224
Property Taxes
15%
$641
Home Insurance
15%
$665
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0