Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $44,016 initial cash invested.
-3.9%
Cash On Cash
6.14%
Cap Rate
0.95
DSCR
$1,637
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $1,780 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$1,780
Mortgage P&I
69%
$1,133
Property Taxes
9%
$146
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0