Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.81% first-year return on $46,116 initial cash invested.
-2.81%
Cash On Cash
6.32%
Cap Rate
0.98
DSCR
$1,789
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $1,897 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$1,897
Mortgage P&I
66%
$1,176
Property Taxes
12%
$209
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0