Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $158k initial cash invested.
-13.94%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,265
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,265
Total Expenses
$5,095
Mortgage P&I
115%
$3,754
Property Taxes
7%
$231
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0