Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $46,263 initial cash invested.
-3.71%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$1,651
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $1,794 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,263
Downpayment
20%
$44,060
Closing costs
1%
$2,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,651
Total Expenses
$1,794
Mortgage P&I
71%
$1,173
Property Taxes
7%
$111
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0