Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $31,290 initial cash invested.
-9.4%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$874
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$874 income − $1,119 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$874
Total Expenses
$1,119
Mortgage P&I
89%
$779
Property Taxes
7%
$61
Home Insurance
6%
$52
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0