Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $151k initial cash invested.
-20.29%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,543
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,543
Total Expenses
$5,099
Mortgage P&I
135%
$3,444
Property Taxes
27%
$696
Home Insurance
10%
$252
HOA
2%
$46
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0