Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $45,738 initial cash invested.
-12.41%
Cash On Cash
4.31%
Cap Rate
0.66
DSCR
$1,316
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,738
Downpayment
20%
$43,560
Closing costs
1%
$2,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,316
Total Expenses
$1,789
Mortgage P&I
90%
$1,189
Property Taxes
14%
$182
Home Insurance
6%
$75
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0