Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $152k initial cash invested.
-14.29%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,982
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,982
Total Expenses
$4,791
Mortgage P&I
119%
$3,534
Property Taxes
7%
$213
Home Insurance
9%
$269
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0