Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $157k initial cash invested.
-13.06%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$3,763
Rent
-$1,708
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,763
Total Expenses
$5,471
Mortgage P&I
98%
$3,700
Property Taxes
14%
$520
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0