Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $155k initial cash invested.
-12.73%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$3,737
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,737
Total Expenses
$5,379
Mortgage P&I
95%
$3,564
Property Taxes
16%
$616
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0