Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $69,972 initial cash invested.
-10.24%
Cash On Cash
4.87%
Cap Rate
0.74
DSCR
$2,386
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,983 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,386
Total Expenses
$2,983
Mortgage P&I
77%
$1,829
Property Taxes
17%
$415
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0