Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $152k initial cash invested.
-16.84%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,411
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $4,548 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,411
Total Expenses
$4,548
Mortgage P&I
146%
$3,520
Property Taxes
6%
$146
Home Insurance
11%
$254
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0