Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $152k initial cash invested.
-22.64%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$2,113
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $4,985 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$4,985
Mortgage P&I
179%
$3,785
Property Taxes
9%
$188
Home Insurance
12%
$254
HOA
10%
$208
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0