Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $69,930 initial cash invested.
-3.69%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$2,422
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,637 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,422
Total Expenses
$2,637
Mortgage P&I
68%
$1,654
Property Taxes
10%
$235
Home Insurance
5%
$117
HOA
0%
$2
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0