Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.19% first-year return on $31,479 initial cash invested.
-4.19%
Cash On Cash
6.08%
Cap Rate
0.94
DSCR
$1,276
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $1,386 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,276
Total Expenses
$1,386
Mortgage P&I
63%
$805
Property Taxes
15%
$196
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0