Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.64% first-year return on $46,179 initial cash invested.
-3.64%
Cash On Cash
6.25%
Cap Rate
0.96
DSCR
$1,714
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $1,854 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,714
Total Expenses
$1,854
Mortgage P&I
70%
$1,200
Property Taxes
8%
$131
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0