Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $69,720 initial cash invested.
-8.02%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$2,072
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $2,538 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,072
Total Expenses
$2,538
Mortgage P&I
83%
$1,727
Property Taxes
7%
$153
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0