Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $152k initial cash invested.
-17.34%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$2,924
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $5,124 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$5,124
Mortgage P&I
127%
$3,722
Property Taxes
13%
$389
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0