Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $154k initial cash invested.
-15.49%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$4,017
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,017
Total Expenses
$6,001
Mortgage P&I
88%
$3,522
Property Taxes
29%
$1,172
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0