Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $46,578 initial cash invested.
-3.37%
Cash On Cash
6.06%
Cap Rate
0.96
DSCR
$1,694
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,825
Mortgage P&I
69%
$1,166
Property Taxes
8%
$138
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0