Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $46,200 initial cash invested.
-5.27%
Cash On Cash
5.67%
Cap Rate
0.89
DSCR
$1,450
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,450
Total Expenses
$1,653
Mortgage P&I
81%
$1,171
Property Taxes
2%
$29
Home Insurance
5%
$77
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...