Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $69,804 initial cash invested.
-20.65%
Cash On Cash
2.21%
Cap Rate
0.35
DSCR
$1,092
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,092 income − $2,293 expenses = $1,201 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,092
Total Expenses
$2,293
Mortgage P&I
161%
$1,758
Property Taxes
16%
$170
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0