Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $158k initial cash invested.
-18.98%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,891
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,891
Total Expenses
$6,392
Mortgage P&I
95%
$3,688
Property Taxes
22%
$874
Home Insurance
7%
$264
HOA
14%
$554
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$233
Maintenance
5%
$195
Other
0%
$0