Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $159k initial cash invested.
-15.86%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,650
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$5,746
Mortgage P&I
103%
$3,748
Property Taxes
21%
$781
Home Insurance
7%
$269
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0