Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $45,528 initial cash invested.
-2.61%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$1,592
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,528
Downpayment
20%
$43,360
Closing costs
1%
$2,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$1,691
Mortgage P&I
68%
$1,089
Property Taxes
7%
$110
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0