Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $70,014 initial cash invested.
-10.2%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$2,395
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $2,990 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,395
Total Expenses
$2,990
Mortgage P&I
72%
$1,729
Property Taxes
17%
$406
Home Insurance
5%
$119
HOA
5%
$112
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0