Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.4% first-year return on $46,200 initial cash invested.
-1.4%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$1,780
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,780
Total Expenses
$1,834
Mortgage P&I
66%
$1,171
Property Taxes
7%
$123
Home Insurance
4%
$77
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...