Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.87% first-year return on $44,100 initial cash invested.
-0.87%
Cash On Cash
7.01%
Cap Rate
1.05
DSCR
$1,806
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $1,838 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$1,838
Mortgage P&I
65%
$1,169
Property Taxes
7%
$126
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0