Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $44,079 initial cash invested.
-8.03%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$1,290
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,290 income − $1,585 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,290
Total Expenses
$1,585
Mortgage P&I
86%
$1,103
Property Taxes
6%
$74
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0