Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $150k initial cash invested.
-18.85%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,724
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $5,077 expenses = $2,353 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$5,077
Mortgage P&I
131%
$3,579
Property Taxes
19%
$529
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0