Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $46,221 initial cash invested.
-4.39%
Cash On Cash
5.78%
Cap Rate
0.93
DSCR
$1,803
Rent
-$169
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,972
Mortgage P&I
63%
$1,139
Property Taxes
15%
$267
Home Insurance
4%
$78
HOA
1%
$20
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0