Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $44,100 initial cash invested.
-3.13%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$1,557
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,672 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,557
Total Expenses
$1,672
Mortgage P&I
69%
$1,081
Property Taxes
6%
$95
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0