Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $150k initial cash invested.
-7.9%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,487
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $5,475 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,487
Total Expenses
$5,475
Mortgage P&I
80%
$3,609
Property Taxes
8%
$372
Home Insurance
6%
$250
HOA
2%
$78
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0