Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $31,479 initial cash invested.
-3.01%
Cash On Cash
6.45%
Cap Rate
0.99
DSCR
$1,385
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,385 income − $1,464 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,385
Total Expenses
$1,464
Mortgage P&I
59%
$816
Property Taxes
18%
$244
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0