Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.27% first-year return on $31,479 initial cash invested.
-0.27%
Cash On Cash
6.93%
Cap Rate
1.07
DSCR
$1,239
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $1,246 expenses = $7 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
$1,239
Total Expenses
$1,246
Mortgage P&I
65%
$811
Property Taxes
5%
$61
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0