Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $152k initial cash invested.
-14.1%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$3,483
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,483
Total Expenses
$5,273
Mortgage P&I
103%
$3,589
Property Taxes
15%
$522
Home Insurance
7%
$257
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0