Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $153k initial cash invested.
-18.68%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$3,016
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $5,403 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$5,403
Mortgage P&I
122%
$3,681
Property Taxes
23%
$681
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0