Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $153k initial cash invested.
-16.95%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,130
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $5,295 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$5,295
Mortgage P&I
118%
$3,705
Property Taxes
16%
$509
Home Insurance
9%
$268
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0