Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $46,116 initial cash invested.
-0.86%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$1,655
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $1,688 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,655
Total Expenses
$1,688
Mortgage P&I
68%
$1,127
Property Taxes
3%
$43
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0