Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $46,200 initial cash invested.
-12.05%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$1,208
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,208 income − $1,672 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,208
Total Expenses
$1,672
Mortgage P&I
91%
$1,099
Property Taxes
13%
$158
Home Insurance
8%
$102
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0