Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.78% first-year return on $45,717 initial cash invested.
-4.78%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$1,564
Rent
-$182
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,746
Mortgage P&I
69%
$1,078
Property Taxes
12%
$184
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0