Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.41% first-year return on $31,500 initial cash invested.
-1.41%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$1,203
Rent
-$37
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
6.7%
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
$1,203
Total Expenses
$1,240
Mortgage P&I
64%
$771
Property Taxes
9%
$105
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0