Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $158k initial cash invested.
-17.58%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$3,149
Rent
-$2,322
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
$3,149
Total Expenses
$5,471
Mortgage P&I
117%
$3,699
Property Taxes
22%
$692
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0