Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $69,384 initial cash invested.
-13.42%
Cash On Cash
4.28%
Cap Rate
0.64
DSCR
$2,126
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,902 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,902
Mortgage P&I
87%
$1,848
Property Taxes
18%
$382
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0