Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $150k initial cash invested.
-15.43%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,102
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $5,034 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,102
Total Expenses
$5,034
Mortgage P&I
114%
$3,544
Property Taxes
13%
$415
Home Insurance
8%
$252
HOA
1%
$17
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0