Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $44,520 initial cash invested.
-17.74%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$755
Rent
-$658
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$755
Total Expenses
$1,413
Mortgage P&I
146%
$1,105
Property Taxes
5%
$37
Home Insurance
10%
$74
HOA
0%
$0
Property Management
10%
$76
CapEx
5%
$38
Vacancy
6%
$45
Maintenance
5%
$38
Other
0%
$0