Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $44,079 initial cash invested.
-0.6%
Cash On Cash
6.91%
Cap Rate
1.06
DSCR
$1,736
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $1,758 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,736
Total Expenses
$1,758
Mortgage P&I
66%
$1,143
Property Taxes
5%
$89
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0