Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $153k initial cash invested.
-18.31%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$3,030
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $5,369 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,030
Total Expenses
$5,369
Mortgage P&I
126%
$3,818
Property Taxes
17%
$506
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0