Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.34% first-year return on $46,557 initial cash invested.
-0.34%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$1,957
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,557
Downpayment
20%
$44,340
Closing costs
1%
$2,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$1,970
Mortgage P&I
57%
$1,117
Property Taxes
13%
$261
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0