Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.06% first-year return on $46,179 initial cash invested.
-8.06%
Cash On Cash
5.21%
Cap Rate
0.8
DSCR
$1,421
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,731 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,731
Mortgage P&I
84%
$1,193
Property Taxes
6%
$92
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0