Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.35% first-year return on $46,389 initial cash invested.
-2.35%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$2,009
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,100
Mortgage P&I
55%
$1,097
Property Taxes
20%
$404
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0