Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $31,479 initial cash invested.
-13.84%
Cash On Cash
4.15%
Cap Rate
0.67
DSCR
$2,069
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,069
Total Expenses
$2,432
Mortgage P&I
38%
$779
Property Taxes
11%
$226
Home Insurance
3%
$52
HOA
41%
$838
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0