Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $44,100 initial cash invested.
-3.76%
Cash On Cash
6.14%
Cap Rate
0.95
DSCR
$1,552
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $1,690 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,552
Total Expenses
$1,690
Mortgage P&I
73%
$1,135
Property Taxes
5%
$77
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0