Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $391k initial cash invested.
-21.89%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$5,567
Rent
-$7,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$372k
Closing costs
1%
$18,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,567
Total Expenses
$12,700
Mortgage P&I
166%
$9,238
Property Taxes
24%
$1,350
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0