Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $156k initial cash invested.
-17.33%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,234
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,234
Total Expenses
$5,488
Mortgage P&I
113%
$3,659
Property Taxes
17%
$565
Home Insurance
8%
$273
HOA
5%
$150
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0