Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.25% first-year return on $157k initial cash invested.
-25.25%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,509
Rent
-$3,313
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
6.2%
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
$1,509
Total Expenses
$4,822
Mortgage P&I
242%
$3,654
Property Taxes
34%
$514
Home Insurance
17%
$262
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$91
Maintenance
5%
$75
Other
0%
$0