Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.29% first-year return on $69,972 initial cash invested.
-1.29%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$2,760
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,760
Total Expenses
$2,835
Mortgage P&I
60%
$1,646
Property Taxes
13%
$354
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0