Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $150k initial cash invested.
-13.17%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$4,145
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,145 income − $5,793 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,145
Total Expenses
$5,793
Mortgage P&I
88%
$3,648
Property Taxes
21%
$858
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0