Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $44,100 initial cash invested.
-11.95%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$1,359
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $1,798 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,359
Total Expenses
$1,798
Mortgage P&I
83%
$1,130
Property Taxes
18%
$240
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0