Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.29% first-year return on $46,389 initial cash invested.
-1.29%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$1,695
Rent
-$50
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
7.0%
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
$1,695
Total Expenses
$1,745
Mortgage P&I
69%
$1,177
Property Taxes
3%
$47
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0