Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $150k initial cash invested.
-16.27%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$3,626
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $5,655 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,626
Total Expenses
$5,655
Mortgage P&I
108%
$3,920
Property Taxes
12%
$432
Home Insurance
7%
$257
HOA
3%
$103
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0