Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $152k initial cash invested.
-16.71%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,418
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $5,538 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,418
Total Expenses
$5,538
Mortgage P&I
111%
$3,788
Property Taxes
13%
$432
Home Insurance
7%
$254
HOA
5%
$175
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0