Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $159k initial cash invested.
-14%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,724
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,724
Total Expenses
$5,583
Mortgage P&I
98%
$3,637
Property Taxes
19%
$708
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0