Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $157k initial cash invested.
-9.2%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$4,289
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,289
Total Expenses
$5,491
Mortgage P&I
84%
$3,610
Property Taxes
12%
$497
Home Insurance
6%
$262
HOA
0%
$8
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0