Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $157k initial cash invested.
-13.93%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,687
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,687
Total Expenses
$5,513
Mortgage P&I
101%
$3,722
Property Taxes
15%
$571
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0