Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $45,003 initial cash invested.
-0.11%
Cash On Cash
6.66%
Cap Rate
1.07
DSCR
$1,650
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,654
Mortgage P&I
67%
$1,112
Property Taxes
2%
$37
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0