Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $44,100 initial cash invested.
-5.33%
Cash On Cash
5.66%
Cap Rate
0.89
DSCR
$1,484
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $1,680 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,484
Total Expenses
$1,680
Mortgage P&I
75%
$1,113
Property Taxes
7%
$108
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0