Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $151k initial cash invested.
-14.74%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,461
Rent
-$1,854
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,461
Total Expenses
$5,315
Mortgage P&I
102%
$3,534
Property Taxes
16%
$557
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0