Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.05% first-year return on $46,200 initial cash invested.
-6.05%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$1,530
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,763 expenses = $233 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
$1,530
Total Expenses
$1,763
Mortgage P&I
77%
$1,177
Property Taxes
7%
$112
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0