Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $155k initial cash invested.
-21.41%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,818
Rent
-$2,773
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
6.5%
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
$1,818
Total Expenses
$4,591
Mortgage P&I
205%
$3,726
Property Taxes
7%
$133
Home Insurance
14%
$259
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0