Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $153k initial cash invested.
-14.18%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$3,785
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,785 income − $5,598 expenses = $1,813 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%
$7,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,785
Total Expenses
$5,598
Mortgage P&I
97%
$3,681
Property Taxes
18%
$675
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0