Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $152k initial cash invested.
-21.13%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,480
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $5,160 expenses = $2,680 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%
$7,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$5,160
Mortgage P&I
149%
$3,699
Property Taxes
12%
$307
Home Insurance
10%
$254
HOA
10%
$255
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0