Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.65% first-year return on $46,200 initial cash invested.
-6.65%
Cash On Cash
5.37%
Cap Rate
0.84
DSCR
$1,380
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,380
Total Expenses
$1,636
Mortgage P&I
85%
$1,171
Property Taxes
2%
$29
Home Insurance
6%
$77
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...