Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $153k initial cash invested.
-14.43%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,196
Rent
-$1,838
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,196
Total Expenses
$5,034
Mortgage P&I
113%
$3,615
Property Taxes
11%
$340
Home Insurance
8%
$247
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0