Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $155k initial cash invested.
-16.35%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,330
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$5,439
Mortgage P&I
107%
$3,579
Property Taxes
22%
$720
Home Insurance
8%
$275
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0