Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $159k initial cash invested.
-16.29%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,339
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,339
Total Expenses
$5,495
Mortgage P&I
110%
$3,666
Property Taxes
20%
$673
Home Insurance
7%
$248
HOA
1%
$40
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0