Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $156k initial cash invested.
-15.21%
Cash On Cash
2.81%
Cap Rate
0.49
DSCR
$2,952
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,952
Total Expenses
$4,927
Mortgage P&I
121%
$3,563
Property Taxes
8%
$230
Home Insurance
9%
$262
HOA
4%
$104
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0