Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $151k initial cash invested.
-13.4%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$3,441
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,441
Total Expenses
$5,130
Mortgage P&I
104%
$3,577
Property Taxes
12%
$397
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0