Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $44,100 initial cash invested.
-7.86%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$1,689
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,978 expenses = $289 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
$1,689
Total Expenses
$1,978
Mortgage P&I
65%
$1,091
Property Taxes
23%
$380
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0