Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $153k initial cash invested.
-20.3%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,031
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $4,624 expenses = $2,593 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,031
Total Expenses
$4,624
Mortgage P&I
184%
$3,739
Property Taxes
5%
$100
Home Insurance
13%
$256
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0