Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.52% first-year return on $45,696 initial cash invested.
-1.52%
Cash On Cash
6.47%
Cap Rate
1.03
DSCR
$1,763
Rent
-$58
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,763
Total Expenses
$1,821
Mortgage P&I
65%
$1,144
Property Taxes
8%
$142
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0