Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $153k initial cash invested.
-10.45%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,764
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,764
Total Expenses
$5,095
Mortgage P&I
93%
$3,489
Property Taxes
10%
$362
Home Insurance
7%
$266
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0