Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $152k initial cash invested.
-19.05%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$2,043
Rent
-$2,417
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
6.1%
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
$2,043
Total Expenses
$4,460
Mortgage P&I
172%
$3,511
Property Taxes
8%
$164
Home Insurance
12%
$254
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0