Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $31,479 initial cash invested.
-0.11%
Cash On Cash
6.99%
Cap Rate
1.07
DSCR
$1,222
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $1,225 expenses = $3 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
$1,222
Total Expenses
$1,225
Mortgage P&I
67%
$815
Property Taxes
3%
$41
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0