Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $153k initial cash invested.
-14.87%
Cash On Cash
2.81%
Cap Rate
0.49
DSCR
$3,062
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,062
Total Expenses
$4,953
Mortgage P&I
112%
$3,439
Property Taxes
15%
$456
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0