Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $155k initial cash invested.
-12.63%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$3,896
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,896
Total Expenses
$5,530
Mortgage P&I
95%
$3,698
Property Taxes
14%
$556
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0