Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.52% first-year return on $150k initial cash invested.
-22.52%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,151
Rent
-$2,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $5,975 expenses = $2,824 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,151
Total Expenses
$5,975
Mortgage P&I
117%
$3,683
Property Taxes
39%
$1,213
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0