Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $46,137 initial cash invested.
-10.04%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$1,731
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $2,117 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,731
Total Expenses
$2,117
Mortgage P&I
62%
$1,077
Property Taxes
13%
$230
Home Insurance
6%
$105
HOA
15%
$254
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0