Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $45,885 initial cash invested.
-11.04%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$1,532
Rent
-$422
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,532
Total Expenses
$1,954
Mortgage P&I
71%
$1,081
Property Taxes
26%
$398
Home Insurance
5%
$76
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0