Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $46,200 initial cash invested.
-7.09%
Cash On Cash
5.25%
Cap Rate
0.83
DSCR
$1,460
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,733 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,460
Total Expenses
$1,733
Mortgage P&I
80%
$1,163
Property Taxes
8%
$113
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0