Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $150k initial cash invested.
-19.24%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$1,852
Rent
-$2,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$4,258
Mortgage P&I
184%
$3,413
Property Taxes
5%
$101
Home Insurance
14%
$262
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0