Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.73% first-year return on $46,179 initial cash invested.
-4.73%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$1,624
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,806 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,624
Total Expenses
$1,806
Mortgage P&I
70%
$1,129
Property Taxes
11%
$179
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0