Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $153k initial cash invested.
-7.59%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$4,913
Rent
-$965
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,913
Total Expenses
$5,878
Mortgage P&I
75%
$3,660
Property Taxes
14%
$672
Home Insurance
5%
$268
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0