Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $150k initial cash invested.
-13.33%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$3,540
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $5,206 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$5,206
Mortgage P&I
101%
$3,584
Property Taxes
13%
$452
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0