Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $69,531 initial cash invested.
-17.85%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$1,201
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $2,235 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,201
Total Expenses
$2,235
Mortgage P&I
141%
$1,694
Property Taxes
6%
$78
Home Insurance
10%
$122
HOA
2%
$29
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0