Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $49,479 initial cash invested.
-1.94%
Cash On Cash
6.16%
Cap Rate
0.97
DSCR
$1,350
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $1,430 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,350
Total Expenses
$1,430
Mortgage P&I
59%
$795
Property Taxes
9%
$125
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148