Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $150k initial cash invested.
-15.93%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,176
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $5,162 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$142k
Closing costs
1%
$7,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,176
Total Expenses
$5,162
Mortgage P&I
113%
$3,593
Property Taxes
12%
$370
Home Insurance
8%
$255
HOA
4%
$117
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0