Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $31,500 initial cash invested.
-10.55%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$868
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$868 income − $1,145 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$868
Total Expenses
$1,145
Mortgage P&I
91%
$790
Property Taxes
9%
$78
Home Insurance
6%
$52
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0