Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $157k initial cash invested.
-15.26%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,390
Rent
-$2,003
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
$3,390
Total Expenses
$5,393
Mortgage P&I
107%
$3,616
Property Taxes
19%
$633
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0