Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $152k initial cash invested.
-10.82%
Cash On Cash
3.8%
Cap Rate
0.66
DSCR
$3,735
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,735
Total Expenses
$5,102
Mortgage P&I
93%
$3,466
Property Taxes
11%
$409
Home Insurance
7%
$255
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0