Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.02% first-year return on $44,079 initial cash invested.
-32.02%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$1,553
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $2,729 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,553
Total Expenses
$2,729
Mortgage P&I
75%
$1,160
Property Taxes
70%
$1,091
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0