Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $150k initial cash invested.
-13.94%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$3,175
Rent
-$1,743
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,175
Total Expenses
$4,918
Mortgage P&I
109%
$3,465
Property Taxes
12%
$368
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0