Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.92% first-year return on $46,326 initial cash invested.
-1.92%
Cash On Cash
5.84%
Cap Rate
1.01
DSCR
$1,638
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,712
Mortgage P&I
65%
$1,066
Property Taxes
6%
$105
Home Insurance
7%
$115
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0