Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $31,038 initial cash invested.
-5.8%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$981
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$981 income − $1,131 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$981
Total Expenses
$1,131
Mortgage P&I
80%
$786
Property Taxes
4%
$43
Home Insurance
5%
$47
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0