Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $153k initial cash invested.
-12.78%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$3,854
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,854
Total Expenses
$5,480
Mortgage P&I
91%
$3,515
Property Taxes
18%
$709
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0