Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $46,221 initial cash invested.
-1.17%
Cash On Cash
6.77%
Cap Rate
1.04
DSCR
$1,884
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,929 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$1,929
Mortgage P&I
63%
$1,192
Property Taxes
9%
$169
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0