Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $150k initial cash invested.
-21.14%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$2,135
Rent
-$2,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $4,781 expenses = $2,646 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$4,781
Mortgage P&I
165%
$3,532
Property Taxes
20%
$431
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0