Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $44,205 initial cash invested.
-6%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$1,378
Rent
-$221
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,205
Downpayment
20%
$42,100
Closing costs
1%
$2,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,378
Total Expenses
$1,599
Mortgage P&I
78%
$1,077
Property Taxes
7%
$102
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0