Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.72% first-year return on $46,263 initial cash invested.
-2.72%
Cash On Cash
6.51%
Cap Rate
0.99
DSCR
$1,858
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,963 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,963
Mortgage P&I
65%
$1,207
Property Taxes
10%
$194
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0