Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.87% first-year return on $44,310 initial cash invested.
-0.87%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$1,934
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,934
Total Expenses
$1,966
Mortgage P&I
54%
$1,050
Property Taxes
17%
$320
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0