Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $69,279 initial cash invested.
-10.95%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,107
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,107
Total Expenses
$2,739
Mortgage P&I
79%
$1,656
Property Taxes
17%
$350
Home Insurance
6%
$116
HOA
3%
$70
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0