Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $154k initial cash invested.
-13.77%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,413
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,413
Total Expenses
$6,184
Mortgage P&I
83%
$3,670
Property Taxes
18%
$815
Home Insurance
6%
$271
HOA
6%
$280
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0