Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.15% first-year return on $152k initial cash invested.
-24.15%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$2,806
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $5,870 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,806
Total Expenses
$5,870
Mortgage P&I
138%
$3,868
Property Taxes
34%
$944
Home Insurance
9%
$254
HOA
3%
$75
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0