Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $154k initial cash invested.
-8.09%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$5,243
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,243
Total Expenses
$6,284
Mortgage P&I
71%
$3,710
Property Taxes
17%
$906
Home Insurance
5%
$257
HOA
1%
$48
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0