This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $152k initial cash invested.
-12.09%
Cash On Cash
4.33%
Cap Rate
0.67
DSCR
$4,374
Rent
-$1,533
Cashflow
Cash Flow
$4,374 income − $5,907 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,374
Total Expenses
$5,907
Mortgage P&I
90%
$3,926
Property Taxes
14%
$617
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0