Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $155k initial cash invested.
-13.16%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$3,120
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$4,824
Mortgage P&I
114%
$3,556
Property Taxes
5%
$161
Home Insurance
8%
$259
HOA
1%
$37
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0