Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $46,242 initial cash invested.
-0.88%
Cash On Cash
6.67%
Cap Rate
1.05
DSCR
$1,789
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $1,823 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,242
Downpayment
20%
$44,040
Closing costs
1%
$2,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$1,823
Mortgage P&I
65%
$1,169
Property Taxes
6%
$110
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0