Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $45,087 initial cash invested.
-11.52%
Cash On Cash
4.21%
Cap Rate
0.67
DSCR
$1,152
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,087
Downpayment
20%
$42,940
Closing costs
1%
$2,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,152
Total Expenses
$1,585
Mortgage P&I
98%
$1,128
Property Taxes
7%
$82
Home Insurance
7%
$75
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0