Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $44,163 initial cash invested.
-10.46%
Cash On Cash
4.64%
Cap Rate
0.72
DSCR
$1,386
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,771
Mortgage P&I
82%
$1,130
Property Taxes
15%
$206
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0