Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $44,090 initial cash invested.
-10.83%
Cash On Cash
4.56%
Cap Rate
0.71
DSCR
$1,428
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $1,826 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,090
Downpayment
20%
$41,990
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$1,826
Mortgage P&I
79%
$1,124
Property Taxes
18%
$257
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0