Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.5% first-year return on $44,079 initial cash invested.
-2.5%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$1,561
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,561
Total Expenses
$1,653
Mortgage P&I
67%
$1,039
Property Taxes
9%
$134
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0