Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $152k initial cash invested.
-21.89%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,381
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $5,158 expenses = $2,777 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%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$5,158
Mortgage P&I
152%
$3,618
Property Taxes
21%
$497
Home Insurance
11%
$254
HOA
7%
$170
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0