Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $44,100 initial cash invested.
-9.25%
Cash On Cash
4.69%
Cap Rate
0.75
DSCR
$1,263
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $1,603 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,263
Total Expenses
$1,603
Mortgage P&I
87%
$1,097
Property Taxes
8%
$104
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0