Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $150k initial cash invested.
-18.17%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$2,658
Rent
-$2,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $4,931 expenses = $2,273 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,658
Total Expenses
$4,931
Mortgage P&I
137%
$3,638
Property Taxes
13%
$352
Home Insurance
9%
$250
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0