Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $157k initial cash invested.
-19.96%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,904
Rent
-$2,620
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
$2,904
Total Expenses
$5,524
Mortgage P&I
130%
$3,762
Property Taxes
26%
$743
Home Insurance
9%
$262
HOA
0%
$3
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0