Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $157k initial cash invested.
-15.97%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,224
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,224
Total Expenses
$5,311
Mortgage P&I
115%
$3,693
Property Taxes
16%
$519
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0