Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.04% first-year return on $44,037 initial cash invested.
-1.04%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$1,669
Rent
-$38
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,037
Downpayment
20%
$41,940
Closing costs
1%
$2,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$1,707
Mortgage P&I
65%
$1,087
Property Taxes
7%
$112
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0