Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.19% first-year return on $44,142 initial cash invested.
-5.19%
Cash On Cash
5.94%
Cap Rate
0.9
DSCR
$1,445
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $1,636 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,142
Downpayment
20%
$42,040
Closing costs
1%
$2,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,445
Total Expenses
$1,636
Mortgage P&I
80%
$1,159
Property Taxes
2%
$28
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0