Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $44,436 initial cash invested.
-6.37%
Cash On Cash
5.53%
Cap Rate
0.86
DSCR
$1,441
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,441
Total Expenses
$1,677
Mortgage P&I
79%
$1,140
Property Taxes
6%
$88
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0