Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $150k initial cash invested.
-13.34%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,353
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $5,024 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,353
Total Expenses
$5,024
Mortgage P&I
107%
$3,577
Property Taxes
8%
$265
Home Insurance
8%
$280
HOA
1%
$30
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0