Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $69,846 initial cash invested.
-7.82%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,102
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,557 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$2,557
Mortgage P&I
79%
$1,666
Property Taxes
11%
$226
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0