Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $69,951 initial cash invested.
-7.48%
Cash On Cash
5.27%
Cap Rate
0.82
DSCR
$2,355
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,791 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$2,791
Mortgage P&I
76%
$1,780
Property Taxes
12%
$282
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0