Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $45,360 initial cash invested.
-1.14%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$1,787
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,830
Mortgage P&I
61%
$1,095
Property Taxes
11%
$194
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0