Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.56% first-year return on $152k initial cash invested.
-26.56%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,095
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,095 income − $4,465 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,095
Total Expenses
$4,465
Mortgage P&I
336%
$3,677
Property Taxes
23%
$248
Home Insurance
23%
$254
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0