Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $44,394 initial cash invested.
-1.32%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$1,891
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,940
Mortgage P&I
58%
$1,096
Property Taxes
15%
$286
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0