Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $150k initial cash invested.
-19.05%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,445
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $4,827 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$4,827
Mortgage P&I
147%
$3,596
Property Taxes
14%
$342
Home Insurance
10%
$254
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0