Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $31,479 initial cash invested.
-0.15%
Cash On Cash
7.03%
Cap Rate
1.08
DSCR
$1,310
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,314 expenses = $4 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
$1,310
Total Expenses
$1,314
Mortgage P&I
62%
$816
Property Taxes
8%
$104
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0