Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $391k initial cash invested.
-19.45%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$6,371
Rent
-$6,330
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%
$18,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,371
Total Expenses
$12,701
Mortgage P&I
145%
$9,248
Property Taxes
18%
$1,131
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$637
CapEx
5%
$319
Vacancy
6%
$382
Maintenance
5%
$319
Other
0%
$0