Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $49,185 initial cash invested.
-2.59%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$1,250
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,250 income − $1,356 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,250
Total Expenses
$1,356
Mortgage P&I
59%
$736
Property Taxes
11%
$142
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$150
CapEx
4%
$50
Vacancy
3%
$38
Maintenance
4%
$50
Other
11%
$138