Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.24% first-year return on $45,087 initial cash invested.
-0.24%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$1,709
Rent
-$9
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
6.6%
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
$1,709
Total Expenses
$1,718
Mortgage P&I
64%
$1,099
Property Taxes
6%
$98
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0