Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $157k initial cash invested.
-3.89%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$5,206
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,206
Total Expenses
$5,716
Mortgage P&I
70%
$3,649
Property Taxes
7%
$366
Home Insurance
5%
$271
HOA
1%
$77
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0