Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $157k initial cash invested.
-9.25%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$3,774
Rent
-$1,214
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
6.1%
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
$3,774
Total Expenses
$4,988
Mortgage P&I
96%
$3,628
Property Taxes
3%
$117
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0