Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $153k initial cash invested.
-10.18%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$3,926
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,926
Total Expenses
$5,223
Mortgage P&I
92%
$3,607
Property Taxes
8%
$333
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0