Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.82% first-year return on $151k initial cash invested.
-25.82%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,833
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$6,074
Mortgage P&I
123%
$3,495
Property Taxes
19%
$532
Home Insurance
9%
$259
HOA
37%
$1,051
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0