Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $152k initial cash invested.
-26.66%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$1,711
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $5,093 expenses = $3,382 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,711
Total Expenses
$5,093
Mortgage P&I
217%
$3,716
Property Taxes
40%
$677
Home Insurance
15%
$254
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0