Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.89% first-year return on $69,300 initial cash invested.
-25.89%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$1,220
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$2,715
Mortgage P&I
131%
$1,604
Property Taxes
56%
$678
Home Insurance
10%
$116
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0