Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $46,200 initial cash invested.
-10.1%
Cash On Cash
4.87%
Cap Rate
0.74
DSCR
$1,599
Rent
-$389
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
7.3%
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
$1,599
Total Expenses
$1,988
Mortgage P&I
75%
$1,201
Property Taxes
18%
$294
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0