Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $46,200 initial cash invested.
-7.71%
Cash On Cash
5.56%
Cap Rate
0.84
DSCR
$2,008
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,305 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,008
Total Expenses
$2,305
Mortgage P&I
61%
$1,216
Property Taxes
24%
$491
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0