Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.24% first-year return on $394k initial cash invested.
-23.24%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$4,938
Rent
-$7,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$376k
Closing costs
1%
$18,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,938
Total Expenses
$12,576
Mortgage P&I
186%
$9,199
Property Taxes
29%
$1,429
Home Insurance
13%
$664
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0