Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.61% first-year return on $46,200 initial cash invested.
-1.61%
Cash On Cash
6.76%
Cap Rate
1.02
DSCR
$1,750
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,812 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,750
Total Expenses
$1,812
Mortgage P&I
69%
$1,213
Property Taxes
3%
$53
Home Insurance
4%
$77
HOA
1%
$13
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0