Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $150k initial cash invested.
-12.99%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$3,987
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $5,605 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$142k
Closing costs
1%
$7,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,987
Total Expenses
$5,605
Mortgage P&I
88%
$3,526
Property Taxes
14%
$548
Home Insurance
6%
$245
HOA
6%
$250
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0