Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $31,185 initial cash invested.
-12.08%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$833
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$833
Total Expenses
$1,147
Mortgage P&I
88%
$736
Property Taxes
17%
$142
Home Insurance
6%
$52
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0