Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $44,079 initial cash invested.
-0.46%
Cash On Cash
7.05%
Cap Rate
1.06
DSCR
$1,841
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $1,858 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,841
Total Expenses
$1,858
Mortgage P&I
63%
$1,158
Property Taxes
8%
$148
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0