Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $46,179 initial cash invested.
-6.18%
Cash On Cash
5.77%
Cap Rate
0.88
DSCR
$1,758
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,996 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,758
Total Expenses
$1,996
Mortgage P&I
69%
$1,208
Property Taxes
14%
$254
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0