Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.32% first-year return on $46,284 initial cash invested.
-3.32%
Cash On Cash
6.07%
Cap Rate
0.96
DSCR
$1,608
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $1,736 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$1,736
Mortgage P&I
72%
$1,163
Property Taxes
5%
$77
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0