Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.75% first-year return on $152k initial cash invested.
-24.75%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$1,350
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $4,490 expenses = $3,140 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,350
Total Expenses
$4,490
Mortgage P&I
269%
$3,638
Property Taxes
5%
$67
Home Insurance
19%
$254
HOA
13%
$179
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0