Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $150k initial cash invested.
-18.5%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$3,017
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $5,334 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,017
Total Expenses
$5,334
Mortgage P&I
122%
$3,677
Property Taxes
20%
$615
Home Insurance
9%
$257
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0