Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $152k initial cash invested.
-15.76%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,339
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $5,340 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,339
Total Expenses
$5,340
Mortgage P&I
110%
$3,657
Property Taxes
17%
$559
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0