Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $150k initial cash invested.
-21.09%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,621
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$5,255
Mortgage P&I
134%
$3,501
Property Taxes
23%
$594
Home Insurance
10%
$254
HOA
9%
$225
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0