Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $151k initial cash invested.
-17.95%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,621
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$5,879
Mortgage P&I
96%
$3,474
Property Taxes
16%
$582
Home Insurance
7%
$252
HOA
17%
$630
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0