Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $150k initial cash invested.
-16.04%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,034
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $5,033 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$142k
Closing costs
1%
$7,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$5,033
Mortgage P&I
118%
$3,593
Property Taxes
11%
$346
Home Insurance
8%
$255
HOA
2%
$50
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0