Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $152k initial cash invested.
-20.9%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$3,175
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $5,827 expenses = $2,652 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,175
Total Expenses
$5,827
Mortgage P&I
125%
$3,957
Property Taxes
25%
$790
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0