Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.05% first-year return on $44,079 initial cash invested.
-0.05%
Cash On Cash
6.76%
Cap Rate
1.08
DSCR
$1,872
Rent
-$2
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
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$1,874
Mortgage P&I
58%
$1,090
Property Taxes
12%
$223
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0