Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $44,415 initial cash invested.
-14.21%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$1,679
Rent
-$526
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,679
Total Expenses
$2,205
Mortgage P&I
64%
$1,075
Property Taxes
31%
$518
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0