Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $157k initial cash invested.
-12.99%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,725
Rent
-$1,695
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%
$7,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,725
Total Expenses
$5,420
Mortgage P&I
97%
$3,608
Property Taxes
16%
$582
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0