Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $152k initial cash invested.
-18.56%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,496
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,496
Total Expenses
$4,851
Mortgage P&I
147%
$3,658
Property Taxes
10%
$239
Home Insurance
10%
$254
HOA
2%
$50
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0