Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $46,200 initial cash invested.
-4.57%
Cash On Cash
6.09%
Cap Rate
0.95
DSCR
$2,267
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,443 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,267
Total Expenses
$2,443
Mortgage P&I
52%
$1,180
Property Taxes
26%
$597
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0