Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $44,079 initial cash invested.
-1.74%
Cash On Cash
6.53%
Cap Rate
1.01
DSCR
$1,573
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,637 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,637
Mortgage P&I
72%
$1,127
Property Taxes
2%
$27
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0