Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $157k initial cash invested.
-9.88%
Cash On Cash
3.96%
Cap Rate
0.69
DSCR
$4,025
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,025
Total Expenses
$5,321
Mortgage P&I
89%
$3,566
Property Taxes
11%
$447
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0