Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $152k initial cash invested.
-13.24%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$3,383
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,383 income − $5,063 expenses = $1,680 out of pocket
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%
$7,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,383
Total Expenses
$5,063
Mortgage P&I
106%
$3,591
Property Taxes
9%
$310
Home Insurance
8%
$254
HOA
1%
$29
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0