Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $150k initial cash invested.
-13.11%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$3,744
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,744
Total Expenses
$5,388
Mortgage P&I
97%
$3,643
Property Taxes
12%
$433
Home Insurance
7%
$251
HOA
2%
$88
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0