Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $157k initial cash invested.
-19.3%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,401
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$4,934
Mortgage P&I
150%
$3,610
Property Taxes
18%
$427
Home Insurance
11%
$273
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0