Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $44,079 initial cash invested.
-17.86%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$1,092
Rent
-$656
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
7.3%
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
$1,092
Total Expenses
$1,748
Mortgage P&I
105%
$1,146
Property Taxes
22%
$243
Home Insurance
7%
$74
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0