Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $158k initial cash invested.
-23.95%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$1,587
Rent
-$3,143
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
6.2%
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
$1,587
Total Expenses
$4,730
Mortgage P&I
231%
$3,670
Property Taxes
24%
$386
Home Insurance
17%
$262
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0