Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.34% first-year return on $46,095 initial cash invested.
-0.34%
Cash On Cash
6.84%
Cap Rate
1.07
DSCR
$1,835
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $1,848 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,835
Total Expenses
$1,848
Mortgage P&I
64%
$1,173
Property Taxes
6%
$118
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0