Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $150k initial cash invested.
-14.99%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,078
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $5,951 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,078
Total Expenses
$5,951
Mortgage P&I
89%
$3,629
Property Taxes
25%
$1,020
Home Insurance
6%
$241
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0