Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.92% first-year return on $44,100 initial cash invested.
-31.92%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$785
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$785 income − $1,958 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
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
$785
Total Expenses
$1,958
Mortgage P&I
141%
$1,106
Property Taxes
73%
$575
Home Insurance
9%
$74
HOA
0%
$0
Property Management
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0