Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $69,930 initial cash invested.
-11.03%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,044
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,687 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$2,687
Mortgage P&I
82%
$1,671
Property Taxes
16%
$328
Home Insurance
6%
$119
HOA
2%
$38
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0