Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $150k initial cash invested.
-15%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,217
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,217 income − $5,087 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$142k
Closing costs
1%
$7,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,217
Total Expenses
$5,087
Mortgage P&I
111%
$3,575
Property Taxes
11%
$363
Home Insurance
8%
$254
HOA
2%
$58
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0