Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $152k initial cash invested.
-15.58%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$3,672
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$5,644
Mortgage P&I
95%
$3,488
Property Taxes
23%
$837
Home Insurance
7%
$254
HOA
3%
$110
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0