Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $49,500 initial cash invested.
-1.45%
Cash On Cash
6.26%
Cap Rate
0.99
DSCR
$1,302
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $1,362 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,302
Total Expenses
$1,362
Mortgage P&I
61%
$790
Property Taxes
6%
$78
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$156
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$143