Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.02% first-year return on $69,951 initial cash invested.
-2.02%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$2,437
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,437
Total Expenses
$2,555
Mortgage P&I
66%
$1,611
Property Taxes
6%
$154
Home Insurance
5%
$119
HOA
2%
$37
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0