Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.82% first-year return on $69,279 initial cash invested.
-9.82%
Cash On Cash
4.48%
Cap Rate
0.73
DSCR
$2,071
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $2,638 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$2,638
Mortgage P&I
82%
$1,694
Property Taxes
14%
$289
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0