Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $150k initial cash invested.
-20.77%
Cash On Cash
2.31%
Cap Rate
0.36
DSCR
$2,548
Rent
-$2,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $5,147 expenses = $2,599 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,548
Total Expenses
$5,147
Mortgage P&I
151%
$3,849
Property Taxes
15%
$377
Home Insurance
10%
$259
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0