Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $150k initial cash invested.
-14.8%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,998
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $4,847 expenses = $1,849 out of pocket
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%
$7,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$4,847
Mortgage P&I
119%
$3,561
Property Taxes
7%
$198
Home Insurance
8%
$250
HOA
2%
$58
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0