Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.1% first-year return on $45,066 initial cash invested.
-4.1%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$1,604
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,758
Mortgage P&I
68%
$1,096
Property Taxes
10%
$158
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0