Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $44,100 initial cash invested.
-4.65%
Cash On Cash
5.71%
Cap Rate
0.92
DSCR
$1,607
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,778 expenses = $171 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
$1,607
Total Expenses
$1,778
Mortgage P&I
68%
$1,090
Property Taxes
12%
$194
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0