Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $157k initial cash invested.
-16.19%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,242
Rent
-$2,124
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
$3,242
Total Expenses
$5,366
Mortgage P&I
113%
$3,663
Property Taxes
18%
$598
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0