Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $155k initial cash invested.
-6.43%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$4,893
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,893
Total Expenses
$5,721
Mortgage P&I
74%
$3,600
Property Taxes
9%
$429
Home Insurance
6%
$280
HOA
3%
$139
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0