Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $31,479 initial cash invested.
-0.57%
Cash On Cash
6.68%
Cap Rate
1.06
DSCR
$1,284
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,299 expenses = $15 out of pocket
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
$1,284
Total Expenses
$1,299
Mortgage P&I
61%
$786
Property Taxes
10%
$128
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0