Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $157k initial cash invested.
-9.95%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,149
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,149
Total Expenses
$5,449
Mortgage P&I
90%
$3,714
Property Taxes
10%
$395
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0