Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.27% first-year return on $43,995 initial cash invested.
-0.27%
Cash On Cash
6.71%
Cap Rate
1.07
DSCR
$1,648
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $1,658 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,648
Total Expenses
$1,658
Mortgage P&I
67%
$1,099
Property Taxes
3%
$56
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0