Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.46% first-year return on $150k initial cash invested.
-23.46%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$1,767
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$4,702
Mortgage P&I
196%
$3,464
Property Taxes
10%
$168
Home Insurance
15%
$259
HOA
20%
$352
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0