Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $150k initial cash invested.
-16.21%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,395
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,395 income − $5,423 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,395
Total Expenses
$5,423
Mortgage P&I
106%
$3,586
Property Taxes
21%
$703
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0