Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $154k initial cash invested.
-13.48%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$3,582
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,582
Total Expenses
$5,308
Mortgage P&I
99%
$3,563
Property Taxes
14%
$512
Home Insurance
8%
$271
HOA
1%
$31
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0