Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $46,095 initial cash invested.
-19.68%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$785
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$785 income − $1,541 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$785
Total Expenses
$1,541
Mortgage P&I
143%
$1,124
Property Taxes
17%
$135
Home Insurance
10%
$79
HOA
0%
$0
Property Management
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0