Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $152k initial cash invested.
-19.05%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,096
Rent
-$2,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $5,513 expenses = $2,417 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
$3,096
Total Expenses
$5,513
Mortgage P&I
118%
$3,665
Property Taxes
25%
$788
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0