Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $46,179 initial cash invested.
-7.93%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$1,442
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $1,747 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,442
Total Expenses
$1,747
Mortgage P&I
81%
$1,170
Property Taxes
9%
$124
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0