Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $46,200 initial cash invested.
-0.23%
Cash On Cash
7.28%
Cap Rate
1.08
DSCR
$2,242
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $2,251 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,242
Total Expenses
$2,251
Mortgage P&I
55%
$1,232
Property Taxes
16%
$359
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0