Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $155k initial cash invested.
-20.3%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$2,180
Rent
-$2,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$4,795
Mortgage P&I
164%
$3,580
Property Taxes
17%
$377
Home Insurance
12%
$271
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0