Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $158k initial cash invested.
-21.44%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$1,624
Rent
-$2,814
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$4,438
Mortgage P&I
224%
$3,638
Property Taxes
7%
$117
Home Insurance
16%
$262
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0