Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.82% first-year return on $153k initial cash invested.
-34.82%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$2,301
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $6,746 expenses = $4,445 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$6,746
Mortgage P&I
157%
$3,602
Property Taxes
99%
$2,284
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0