Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $153k initial cash invested.
-13.07%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,773
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,773
Total Expenses
$5,442
Mortgage P&I
99%
$3,717
Property Taxes
13%
$490
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0