Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $153k initial cash invested.
-11.46%
Cash On Cash
3.66%
Cap Rate
0.64
DSCR
$3,797
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,797
Total Expenses
$5,253
Mortgage P&I
92%
$3,482
Property Taxes
14%
$524
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0