Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $49,479 initial cash invested.
-6.57%
Cash On Cash
4.77%
Cap Rate
0.73
DSCR
$1,224
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $1,495 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,224
Total Expenses
$1,495
Mortgage P&I
67%
$818
Property Taxes
17%
$208
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$147
CapEx
4%
$49
Vacancy
3%
$37
Maintenance
4%
$49
Other
11%
$135