Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $151k initial cash invested.
-7.92%
Cash On Cash
4.39%
Cap Rate
0.77
DSCR
$3,912
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,912
Total Expenses
$4,907
Mortgage P&I
88%
$3,425
Property Taxes
4%
$173
Home Insurance
7%
$262
HOA
1%
$29
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0