Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $69,300 initial cash invested.
-13.13%
Cash On Cash
3.76%
Cap Rate
0.6
DSCR
$1,635
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $2,393 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$2,393
Mortgage P&I
105%
$1,710
Property Taxes
9%
$141
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0