Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $44,835 initial cash invested.
-3.85%
Cash On Cash
5.96%
Cap Rate
0.95
DSCR
$1,872
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$2,016
Mortgage P&I
59%
$1,111
Property Taxes
18%
$341
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0