Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $150k initial cash invested.
-17.7%
Cash On Cash
3.17%
Cap Rate
0.48
DSCR
$3,527
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $5,740 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,527
Total Expenses
$5,740
Mortgage P&I
111%
$3,924
Property Taxes
18%
$622
Home Insurance
8%
$266
HOA
0%
$11
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0