Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $155k initial cash invested.
-15.68%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$3,280
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$5,299
Mortgage P&I
109%
$3,579
Property Taxes
17%
$561
Home Insurance
8%
$251
HOA
2%
$55
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0