Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $46,599 initial cash invested.
-0.31%
Cash On Cash
6.77%
Cap Rate
1.07
DSCR
$1,917
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$1,929
Mortgage P&I
61%
$1,168
Property Taxes
9%
$176
Home Insurance
4%
$80
HOA
0%
$6
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0