Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $153k initial cash invested.
-16.74%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,994
Rent
-$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,994
Total Expenses
$5,125
Mortgage P&I
118%
$3,543
Property Taxes
17%
$505
Home Insurance
9%
$262
HOA
1%
$36
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0