Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $159k initial cash invested.
-17.03%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,606
Rent
-$2,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,606
Total Expenses
$4,868
Mortgage P&I
147%
$3,822
Property Taxes
4%
$103
Home Insurance
10%
$266
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0