Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.04% first-year return on $46,179 initial cash invested.
-1.04%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$1,769
Rent
-$40
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,809
Mortgage P&I
64%
$1,139
Property Taxes
8%
$134
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0