Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $152k initial cash invested.
-21.72%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$1,963
Rent
-$2,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $4,720 expenses = $2,757 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$4,720
Mortgage P&I
182%
$3,580
Property Taxes
19%
$368
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0