Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $156k initial cash invested.
-15.37%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$3,667
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,667
Total Expenses
$5,665
Mortgage P&I
99%
$3,622
Property Taxes
19%
$708
Home Insurance
7%
$261
HOA
3%
$121
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0