Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $156k initial cash invested.
-10.95%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$4,599
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,599
Total Expenses
$6,024
Mortgage P&I
80%
$3,698
Property Taxes
18%
$820
Home Insurance
6%
$262
HOA
1%
$48
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0