Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $46,179 initial cash invested.
-3.51%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$1,622
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,757 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,622
Total Expenses
$1,757
Mortgage P&I
69%
$1,126
Property Taxes
8%
$133
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0