Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $45,738 initial cash invested.
-2.52%
Cash On Cash
6.24%
Cap Rate
0.99
DSCR
$1,810
Rent
-$96
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,738
Downpayment
20%
$43,560
Closing costs
1%
$2,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,906
Mortgage P&I
63%
$1,138
Property Taxes
12%
$219
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0