Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $44,100 initial cash invested.
-0.22%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$1,683
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,691 expenses = $8 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
$1,683
Total Expenses
$1,691
Mortgage P&I
66%
$1,113
Property Taxes
4%
$67
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0