Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $150k initial cash invested.
-20.14%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$2,617
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$5,137
Mortgage P&I
133%
$3,479
Property Taxes
12%
$313
Home Insurance
10%
$250
HOA
16%
$414
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0