Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $44,090 initial cash invested.
-2.2%
Cash On Cash
6.84%
Cap Rate
1
DSCR
$1,624
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,705 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,090
Downpayment
20%
$41,990
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$1,705
Mortgage P&I
74%
$1,196
Property Taxes
1%
$14
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0