Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $152k initial cash invested.
-16.96%
Cash On Cash
3.15%
Cap Rate
0.49
DSCR
$3,250
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $5,402 expenses = $2,152 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,250
Total Expenses
$5,402
Mortgage P&I
120%
$3,893
Property Taxes
13%
$411
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0