Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $69,300 initial cash invested.
-14.75%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$1,379
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,379 income − $2,231 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,379
Total Expenses
$2,231
Mortgage P&I
119%
$1,638
Property Taxes
8%
$114
Home Insurance
9%
$120
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0