Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $157k initial cash invested.
-14.92%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$3,457
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,457
Total Expenses
$5,409
Mortgage P&I
105%
$3,633
Property Taxes
18%
$615
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0