Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $156k initial cash invested.
-11.49%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$3,658
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,658
Total Expenses
$5,152
Mortgage P&I
99%
$3,603
Property Taxes
8%
$286
Home Insurance
7%
$262
HOA
1%
$50
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0