This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $44,100 initial cash invested.
-12.08%
Cash On Cash
4.76%
Cap Rate
0.69
DSCR
$1,479
Rent
-$444
Cashflow
Cash Flow
$1,479 income − $1,923 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.8%
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
$1,479
Total Expenses
$1,923
Mortgage P&I
81%
$1,203
Property Taxes
18%
$261
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0