Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $44,121 initial cash invested.
-1.66%
Cash On Cash
6.4%
Cap Rate
1.02
DSCR
$1,624
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$1,685
Mortgage P&I
68%
$1,100
Property Taxes
5%
$76
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0