Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $69,972 initial cash invested.
-12.78%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$1,729
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,474 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$2,474
Mortgage P&I
96%
$1,660
Property Taxes
14%
$248
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0