Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $157k initial cash invested.
-15.05%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$3,871
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,871
Total Expenses
$5,846
Mortgage P&I
98%
$3,784
Property Taxes
20%
$793
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0