Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $46,263 initial cash invested.
-1.58%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$1,804
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,865
Mortgage P&I
63%
$1,131
Property Taxes
10%
$187
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0