Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $44,793 initial cash invested.
-10.47%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$1,497
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,888
Mortgage P&I
72%
$1,076
Property Taxes
23%
$347
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0