Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $46,179 initial cash invested.
-17.8%
Cash On Cash
3.25%
Cap Rate
0.48
DSCR
$1,009
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,009 income − $1,694 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,009
Total Expenses
$1,694
Mortgage P&I
122%
$1,230
Property Taxes
12%
$125
Home Insurance
8%
$77
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0