Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.99% first-year return on $157k initial cash invested.
-22.99%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$2,414
Rent
-$3,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$5,415
Mortgage P&I
151%
$3,634
Property Taxes
29%
$697
Home Insurance
11%
$273
HOA
8%
$183
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0