Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $153k initial cash invested.
-14.37%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$3,717
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $5,553 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,717
Total Expenses
$5,553
Mortgage P&I
95%
$3,532
Property Taxes
18%
$669
Home Insurance
7%
$256
HOA
3%
$129
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0