Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $150k initial cash invested.
-17.29%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,775
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $5,941 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,775
Total Expenses
$5,941
Mortgage P&I
96%
$3,624
Property Taxes
22%
$813
Home Insurance
7%
$257
HOA
7%
$265
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0