Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.92% first-year return on $69,363 initial cash invested.
-20.92%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$1,862
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $3,071 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,363
Downpayment
20%
$66,060
Closing costs
1%
$3,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$3,071
Mortgage P&I
91%
$1,703
Property Taxes
41%
$767
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0