Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $150k initial cash invested.
-12.7%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$3,517
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,517
Total Expenses
$5,102
Mortgage P&I
98%
$3,430
Property Taxes
9%
$324
Home Insurance
8%
$298
HOA
4%
$135
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0