Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $154k initial cash invested.
-9.84%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$4,486
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,486
Total Expenses
$5,752
Mortgage P&I
81%
$3,653
Property Taxes
15%
$676
Home Insurance
6%
$257
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0