Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $69,300 initial cash invested.
-5.54%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$2,449
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $2,769 expenses = $320 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
$2,449
Total Expenses
$2,769
Mortgage P&I
66%
$1,627
Property Taxes
14%
$340
Home Insurance
5%
$116
HOA
2%
$50
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0