Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $69,384 initial cash invested.
-7.07%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$2,247
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,656 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,247
Total Expenses
$2,656
Mortgage P&I
75%
$1,689
Property Taxes
12%
$268
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0