Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.04% first-year return on $45,759 initial cash invested.
-5.04%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$1,776
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,776
Total Expenses
$1,968
Mortgage P&I
61%
$1,075
Property Taxes
19%
$342
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0