Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.52% first-year return on $46,179 initial cash invested.
-0.52%
Cash On Cash
6.91%
Cap Rate
1.06
DSCR
$1,883
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $1,903 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,883
Total Expenses
$1,903
Mortgage P&I
63%
$1,192
Property Taxes
6%
$120
Home Insurance
4%
$77
HOA
1%
$25
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0