Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.43% first-year return on $44,142 initial cash invested.
-0.43%
Cash On Cash
6.63%
Cap Rate
1.06
DSCR
$1,670
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $1,686 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,142
Downpayment
20%
$42,040
Closing costs
1%
$2,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,686
Mortgage P&I
66%
$1,094
Property Taxes
5%
$78
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0