Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $46,200 initial cash invested.
-3.38%
Cash On Cash
6.29%
Cap Rate
0.96
DSCR
$1,636
Rent
-$130
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
$1,636
Total Expenses
$1,766
Mortgage P&I
73%
$1,201
Property Taxes
3%
$49
Home Insurance
5%
$77
HOA
1%
$13
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0