Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.78% first-year return on $69,258 initial cash invested.
-4.78%
Cash On Cash
5.59%
Cap Rate
0.9
DSCR
$2,225
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,501 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,258
Downpayment
20%
$65,960
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,501
Mortgage P&I
76%
$1,702
Property Taxes
5%
$104
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0