Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.66% first-year return on $46,200 initial cash invested.
-5.66%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$1,763
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,763
Total Expenses
$1,981
Mortgage P&I
62%
$1,093
Property Taxes
20%
$353
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0