Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $45,318 initial cash invested.
-8.26%
Cash On Cash
4.87%
Cap Rate
0.78
DSCR
$1,409
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,721
Mortgage P&I
79%
$1,117
Property Taxes
12%
$162
Home Insurance
5%
$76
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0