Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $157k initial cash invested.
-16.89%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,169
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,169
Total Expenses
$5,383
Mortgage P&I
116%
$3,682
Property Taxes
19%
$616
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0