Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $49,290 initial cash invested.
-0.61%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$1,311
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,336 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,311
Total Expenses
$1,336
Mortgage P&I
59%
$779
Property Taxes
5%
$61
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$157
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$144