Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $158k initial cash invested.
-11.28%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$4,121
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,121
Total Expenses
$5,604
Mortgage P&I
90%
$3,704
Property Taxes
14%
$567
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0