Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $151k initial cash invested.
-14.91%
Cash On Cash
2.92%
Cap Rate
0.51
DSCR
$3,534
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,534
Total Expenses
$5,412
Mortgage P&I
98%
$3,451
Property Taxes
22%
$763
Home Insurance
7%
$254
HOA
1%
$25
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0