Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $150k initial cash invested.
-16.03%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$3,788
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $5,796 expenses = $2,008 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,788
Total Expenses
$5,796
Mortgage P&I
99%
$3,762
Property Taxes
21%
$796
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0