Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $150k initial cash invested.
-9.86%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$4,124
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $5,359 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,124
Total Expenses
$5,359
Mortgage P&I
89%
$3,678
Property Taxes
9%
$351
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0