Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $158k initial cash invested.
-16.51%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$2,875
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,875
Total Expenses
$5,055
Mortgage P&I
126%
$3,630
Property Taxes
14%
$406
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0