Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $154k initial cash invested.
-11.64%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$4,155
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,155
Total Expenses
$5,648
Mortgage P&I
85%
$3,529
Property Taxes
19%
$804
Home Insurance
6%
$234
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0