Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $150k initial cash invested.
-16.45%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,272
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $5,326 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,272
Total Expenses
$5,326
Mortgage P&I
109%
$3,581
Property Taxes
20%
$642
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0