Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $69,531 initial cash invested.
-6.14%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$2,273
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $2,629 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$2,629
Mortgage P&I
76%
$1,717
Property Taxes
9%
$202
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0