Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $157k initial cash invested.
-21.15%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,884
Rent
-$2,776
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
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$4,660
Mortgage P&I
198%
$3,736
Property Taxes
9%
$173
Home Insurance
14%
$262
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0