Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $44,079 initial cash invested.
-2.42%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$1,845
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,934 expenses = $89 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
$1,845
Total Expenses
$1,934
Mortgage P&I
62%
$1,135
Property Taxes
13%
$246
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0