Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $158k initial cash invested.
-11.67%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$3,731
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,731
Total Expenses
$5,272
Mortgage P&I
99%
$3,711
Property Taxes
9%
$328
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0