Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $150k initial cash invested.
-14.6%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,799
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $5,623 expenses = $1,824 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%
$7,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$5,623
Mortgage P&I
95%
$3,626
Property Taxes
7%
$278
Home Insurance
7%
$252
HOA
13%
$479
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0