Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $155k initial cash invested.
-19.83%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,048
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,048
Total Expenses
$5,604
Mortgage P&I
119%
$3,621
Property Taxes
26%
$788
Home Insurance
9%
$271
HOA
4%
$132
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0