Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $158k initial cash invested.
-14.93%
Cash On Cash
2.85%
Cap Rate
0.5
DSCR
$3,406
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$5,370
Mortgage P&I
105%
$3,582
Property Taxes
19%
$636
Home Insurance
8%
$267
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0