Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $44,163 initial cash invested.
-19.89%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$856
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$856 income − $1,588 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$856
Total Expenses
$1,588
Mortgage P&I
136%
$1,162
Property Taxes
6%
$53
Home Insurance
18%
$150
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0