Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $157k initial cash invested.
-19.56%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$2,108
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,108
Total Expenses
$4,669
Mortgage P&I
178%
$3,747
Property Taxes
5%
$113
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0