Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $150k initial cash invested.
-15.44%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,652
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,652
Total Expenses
$5,586
Mortgage P&I
96%
$3,519
Property Taxes
24%
$872
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0