Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $152k initial cash invested.
-17.87%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,152
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$4,417
Mortgage P&I
162%
$3,495
Property Taxes
5%
$100
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0