Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $392k initial cash invested.
-24.25%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$7,486
Rent
-$7,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$374k
Closing costs
1%
$18,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,486
Total Expenses
$15,413
Mortgage P&I
132%
$9,873
Property Taxes
39%
$2,929
Home Insurance
9%
$665
HOA
0%
$0
Property Management
10%
$749
CapEx
5%
$374
Vacancy
6%
$449
Maintenance
5%
$374
Other
0%
$0