Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.66% first-year return on $157k initial cash invested.
-27.66%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,019
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,019
Total Expenses
$4,644
Mortgage P&I
378%
$3,848
Property Taxes
26%
$269
Home Insurance
26%
$262
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0