Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $150k initial cash invested.
-15.46%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,852
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,852
Total Expenses
$5,783
Mortgage P&I
92%
$3,551
Property Taxes
25%
$959
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0