Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $31,479 initial cash invested.
-18.11%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$816
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$816 income − $1,291 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$816
Total Expenses
$1,291
Mortgage P&I
100%
$818
Property Taxes
25%
$208
Home Insurance
6%
$52
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0