Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $157k initial cash invested.
-19.37%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$2,062
Rent
-$2,530
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$4,592
Mortgage P&I
173%
$3,572
Property Taxes
10%
$206
Home Insurance
13%
$278
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0