Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $150k initial cash invested.
-15.36%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$3,649
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $5,568 expenses = $1,919 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,649
Total Expenses
$5,568
Mortgage P&I
100%
$3,644
Property Taxes
20%
$726
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0