Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $156k initial cash invested.
-12.69%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$4,775
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,775
Total Expenses
$6,430
Mortgage P&I
78%
$3,727
Property Taxes
25%
$1,199
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0