Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.68% first-year return on $45,906 initial cash invested.
-0.68%
Cash On Cash
6.41%
Cap Rate
1.05
DSCR
$1,637
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,906
Downpayment
20%
$43,720
Closing costs
1%
$2,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$1,663
Mortgage P&I
68%
$1,111
Property Taxes
3%
$57
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0