Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.94% first-year return on $46,200 initial cash invested.
-2.94%
Cash On Cash
6.39%
Cap Rate
0.98
DSCR
$1,664
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $1,777 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,664
Total Expenses
$1,777
Mortgage P&I
72%
$1,201
Property Taxes
4%
$67
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0