Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $155k initial cash invested.
-13.78%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,703
Rent
-$1,775
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$5,478
Mortgage P&I
98%
$3,639
Property Taxes
17%
$615
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0