Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $46,200 initial cash invested.
-6.75%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$2,028
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,288 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,288
Mortgage P&I
55%
$1,117
Property Taxes
28%
$567
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0