Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.19% first-year return on $157k initial cash invested.
-18.19%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,041
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,041
Total Expenses
$5,426
Mortgage P&I
122%
$3,723
Property Taxes
22%
$669
Home Insurance
8%
$244
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0