Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $43,995 initial cash invested.
-7.94%
Cash On Cash
5.27%
Cap Rate
0.8
DSCR
$1,362
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $1,653 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,362
Total Expenses
$1,653
Mortgage P&I
84%
$1,143
Property Taxes
6%
$83
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0