Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.22% first-year return on $46,200 initial cash invested.
-1.22%
Cash On Cash
6.63%
Cap Rate
1.03
DSCR
$1,744
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $1,791 expenses = $47 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
$1,744
Total Expenses
$1,791
Mortgage P&I
67%
$1,175
Property Taxes
3%
$59
Home Insurance
5%
$79
HOA
1%
$25
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0