Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $157k initial cash invested.
-17.13%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$3,138
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,138
Total Expenses
$5,375
Mortgage P&I
118%
$3,715
Property Taxes
19%
$582
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0