Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $150k initial cash invested.
-21.92%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,152
Rent
-$2,738
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
6.4%
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
$3,152
Total Expenses
$5,890
Mortgage P&I
114%
$3,587
Property Taxes
39%
$1,221
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0