Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $153k initial cash invested.
-14.25%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$3,852
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $5,672 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,852
Total Expenses
$5,672
Mortgage P&I
97%
$3,750
Property Taxes
17%
$664
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0