Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $150k initial cash invested.
-21.32%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,313
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $4,982 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,313
Total Expenses
$4,982
Mortgage P&I
157%
$3,628
Property Taxes
18%
$418
Home Insurance
11%
$262
HOA
3%
$72
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0