Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.59% first-year return on $45,927 initial cash invested.
-1.59%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$1,650
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,711
Mortgage P&I
67%
$1,110
Property Taxes
6%
$96
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0