Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.07% first-year return on $385k initial cash invested.
-24.07%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$5,460
Rent
-$7,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1831k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$366k
Closing costs
1%
$18,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,460
Total Expenses
$13,172
Mortgage P&I
175%
$9,532
Property Taxes
20%
$1,065
Home Insurance
21%
$1,155
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0