Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.17% first-year return on $46,200 initial cash invested.
-27.17%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$824
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$824 income − $1,870 expenses = $1,046 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$824
Total Expenses
$1,870
Mortgage P&I
143%
$1,177
Property Taxes
49%
$403
Home Insurance
9%
$77
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0