Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $159k initial cash invested.
-19.08%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,125
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,125
Total Expenses
$5,656
Mortgage P&I
118%
$3,684
Property Taxes
20%
$619
Home Insurance
9%
$266
HOA
9%
$275
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0