Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $150k initial cash invested.
-15.61%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$3,194
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,194
Total Expenses
$5,144
Mortgage P&I
108%
$3,459
Property Taxes
19%
$602
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0