Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $31,479 initial cash invested.
-7.62%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$975
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$975 income − $1,175 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
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
$975
Total Expenses
$1,175
Mortgage P&I
79%
$766
Property Taxes
11%
$103
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0