Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $155k initial cash invested.
-13.8%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$3,326
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$5,108
Mortgage P&I
109%
$3,620
Property Taxes
11%
$354
Home Insurance
8%
$269
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0