Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4% first-year return on $44,100 initial cash invested.
-4%
Cash On Cash
6.17%
Cap Rate
0.94
DSCR
$1,529
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $1,676 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,529
Total Expenses
$1,676
Mortgage P&I
75%
$1,151
Property Taxes
4%
$54
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0