Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $154k initial cash invested.
-20.23%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,905
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,905
Total Expenses
$5,509
Mortgage P&I
124%
$3,615
Property Taxes
30%
$885
Home Insurance
9%
$255
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0