Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $46,179 initial cash invested.
-6.44%
Cash On Cash
5.59%
Cap Rate
0.86
DSCR
$1,514
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,762 expenses = $248 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
$1,514
Total Expenses
$1,762
Mortgage P&I
79%
$1,197
Property Taxes
6%
$92
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0