Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $150k initial cash invested.
-19.34%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,423
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $4,848 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,423
Total Expenses
$4,848
Mortgage P&I
148%
$3,596
Property Taxes
14%
$340
Home Insurance
11%
$262
HOA
1%
$21
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0