Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.51% first-year return on $46,158 initial cash invested.
-1.51%
Cash On Cash
6.46%
Cap Rate
1.03
DSCR
$1,867
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $1,925 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,158
Downpayment
20%
$43,960
Closing costs
1%
$2,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$1,925
Mortgage P&I
62%
$1,149
Property Taxes
11%
$214
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0