Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $151k initial cash invested.
-25.87%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$1,573
Rent
-$3,256
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$4,829
Mortgage P&I
238%
$3,736
Property Taxes
27%
$422
Home Insurance
17%
$262
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0