Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $158k initial cash invested.
-14.12%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,178
Rent
-$1,862
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,178
Total Expenses
$5,040
Mortgage P&I
115%
$3,658
Property Taxes
6%
$202
Home Insurance
9%
$282
HOA
2%
$71
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0