Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.36% first-year return on $46,200 initial cash invested.
-0.36%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$1,766
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,780 expenses = $14 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
$1,766
Total Expenses
$1,780
Mortgage P&I
68%
$1,201
Property Taxes
2%
$43
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0