Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.47% first-year return on $45,234 initial cash invested.
-6.47%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$1,442
Rent
-$244
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,442
Total Expenses
$1,686
Mortgage P&I
79%
$1,136
Property Taxes
7%
$98
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0