Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $152k initial cash invested.
-16.9%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,197
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $5,341 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$5,341
Mortgage P&I
113%
$3,625
Property Taxes
20%
$630
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0