Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.84% first-year return on $152k initial cash invested.
-27.84%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,678
Rent
-$3,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $5,210 expenses = $3,532 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,678
Total Expenses
$5,210
Mortgage P&I
216%
$3,623
Property Taxes
53%
$896
Home Insurance
15%
$254
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0