Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $46,095 initial cash invested.
-9.66%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$1,171
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,171 income − $1,542 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,171
Total Expenses
$1,542
Mortgage P&I
97%
$1,140
Property Taxes
2%
$20
Home Insurance
7%
$77
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0