Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $150k initial cash invested.
-14.68%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$3,585
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $5,415 expenses = $1,830 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$142k
Closing costs
1%
$7,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,585
Total Expenses
$5,415
Mortgage P&I
101%
$3,605
Property Taxes
13%
$477
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0