Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.16% first-year return on $44,436 initial cash invested.
-1.16%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$1,830
Rent
-$43
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
6.7%
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
$1,830
Total Expenses
$1,873
Mortgage P&I
60%
$1,093
Property Taxes
12%
$222
Home Insurance
4%
$77
HOA
0%
$4
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0