Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $159k initial cash invested.
-5.41%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$5,205
Rent
-$719
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,205
Total Expenses
$5,924
Mortgage P&I
71%
$3,714
Property Taxes
7%
$360
Home Insurance
5%
$274
HOA
4%
$224
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0