Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $154k initial cash invested.
-13.12%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$4,076
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,076
Total Expenses
$5,760
Mortgage P&I
88%
$3,593
Property Taxes
8%
$322
Home Insurance
6%
$254
HOA
13%
$530
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0