Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $158k initial cash invested.
-20.94%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,716
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,716
Total Expenses
$5,474
Mortgage P&I
139%
$3,771
Property Taxes
27%
$721
Home Insurance
10%
$275
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0