Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $46,179 initial cash invested.
-9.38%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$1,495
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $1,856 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,495
Total Expenses
$1,856
Mortgage P&I
79%
$1,182
Property Taxes
14%
$207
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0