Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $153k initial cash invested.
-16.62%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,720
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $5,843 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$5,843
Mortgage P&I
98%
$3,658
Property Taxes
26%
$952
Home Insurance
7%
$266
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0