Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $150k initial cash invested.
-13.87%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,384
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $5,115 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,384
Total Expenses
$5,115
Mortgage P&I
104%
$3,524
Property Taxes
10%
$350
Home Insurance
7%
$252
HOA
3%
$110
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0