Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $152k initial cash invested.
-15.94%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$3,573
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,573
Total Expenses
$5,596
Mortgage P&I
101%
$3,606
Property Taxes
23%
$804
Home Insurance
7%
$257
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0