Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $159k initial cash invested.
-14.66%
Cash On Cash
2.92%
Cap Rate
0.51
DSCR
$3,799
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$5,741
Mortgage P&I
95%
$3,591
Property Taxes
22%
$845
Home Insurance
7%
$265
HOA
1%
$52
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0