Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $158k initial cash invested.
-25.35%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,563
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$4,890
Mortgage P&I
247%
$3,853
Property Taxes
24%
$369
Home Insurance
17%
$262
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0