Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $150k initial cash invested.
-9.86%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$5,091
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $6,326 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,091
Total Expenses
$6,326
Mortgage P&I
71%
$3,594
Property Taxes
14%
$705
Home Insurance
5%
$261
HOA
9%
$442
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$305
Maintenance
5%
$255
Other
0%
$0