Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.63% first-year return on $44,100 initial cash invested.
-4.63%
Cash On Cash
5.93%
Cap Rate
0.93
DSCR
$1,887
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,057 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,887
Total Expenses
$2,057
Mortgage P&I
59%
$1,113
Property Taxes
20%
$380
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0