Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $154k initial cash invested.
-16.26%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$3,194
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,194
Total Expenses
$5,275
Mortgage P&I
109%
$3,493
Property Taxes
20%
$642
Home Insurance
8%
$261
HOA
2%
$48
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0