Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.1% first-year return on $44,772 initial cash invested.
-1.1%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$1,793
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,793
Total Expenses
$1,834
Mortgage P&I
63%
$1,131
Property Taxes
8%
$152
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0