Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $159k initial cash invested.
-12.59%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$3,284
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,284
Total Expenses
$4,950
Mortgage P&I
110%
$3,607
Property Taxes
6%
$210
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0