Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $159k initial cash invested.
-21.02%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,555
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,555
Total Expenses
$5,349
Mortgage P&I
148%
$3,770
Property Taxes
24%
$617
Home Insurance
11%
$275
HOA
1%
$22
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0