Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $69,615 initial cash invested.
-14.95%
Cash On Cash
3.7%
Cap Rate
0.57
DSCR
$1,686
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $2,553 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$2,553
Mortgage P&I
107%
$1,805
Property Taxes
12%
$194
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0